{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["AER - changes and inputs","AER - Inputs","AER - Calc Cost build up","Overview","Inputs","Calc Cost build up (real)","Calc Cost build up","Calc Cost build up (Labour)","Calc Cost build up (Overtime)","Calc Cost build up (Overheads)","Calc Cost build up (Materials)","Calc Building Blocks & Xfactors","Calc Revenue & Tariffs","Report Charges & Xfactors"],"not_rendered":{"charts":0,"images":4,"macros":1,"external_links":2,"defined_names":107,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AER - changes and inputs","index":0,"n_rows":40,"n_cols":8,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["AER 2019-24 draft decision - changes to Endeavour Energy's 'Fee and Quoted Services Pricing Model'"]
[]
["AER methodology"]
["The worksheets 'Inputs' and 'Calc Cost build up' have been duplicated at the same time to maintain formula links, they have been renamed with an 'AER' prefix"]
["The AER's changes have been made to generate a set of prices for 2019-20 only, which are found in 'AER - Calc Cost build up'"]
[]
["Initial Modelling changes to 'AER - Inputs'"]
["These changes are made to generate Endeavour's effective labour rates for 2019-20 that can be compared against the maximum labour rates recommended by the AER's consultant Marsden Jacob. They were agreed by Endeavour in its response to IR #030"]
["1. Overhead escalators - several labour rates have been escalated by the overhead escalators applied in row 759 down and the overhead escalator rates changed to 1.0. (agreed by Endeavour in response to Information Request #030) - this makes them consistent with the other labour rates which include escalators.\n\nSpecifically, labour rates 7 through 12 were increased by 1.65 and labour 13 was increased by 1.87 in rows 38-44 of 'Inputs' and J767, 1039, 1042-44 were reduced to 1.0.\n\nThis will increase prices for some new services that relied on these labour rates but that did not include the overhead escalator (which they should have)"]
["2. Correction to labour rate 13 - this labour rate has been over-inflated and the labour times for services that rely on it have been understated (which have the same net effect on the proposed fee). \n\nThis labour rate will be divided by 1.34 (in cell H44) to reflect the true hourly labour rate, and the hours for services that rely on this rate will be increased to 1.34 hours (T636 and T690)"]
["3. Application of X-Factors - To escalate the labour rates in Inputs by the approved x-factors for 2014-15 to 2018-19 and Endeavour's proposed 2019-20 escalator we have updated the figures in H51 to M51.\n\nH51 to L51 are changed to our approved x-factor (expressed in the positive) sourced from I28 -L28 and Endeavour's proposed 19-20 escalator is soured from 'Calc Revenue and Tariffs' Cell M8."]
[]
["4. Comparison of labour rates"]
[null,null,null,null,"AER CPI % for 2019-20",2.4248746575396697E-2]
["Comparison of Endeavour's proposed 2019-20 labour rates to Marsden Jacob's recommended maximum"]
["Endeavour's labour rate","Endeavour's labour description","Endeavour's implied 2019-20 labour rate as agreed in info request #030","Matched to Marsden Jacob labour category","MJ max labour rate $2018-19","MJ Max labour rate escalated to $2019-20","Substitute AER maximum labour rate?","% change"]
[1,"Admin",103.89765073779566,"Admin",102.26,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":104.73967682480007},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"No"}]
[2,"Technical",166.60255447860541,"Technical Specialist",153.38999999999999,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":157.10951523720007},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-5.6980154182596332E-2}]
[3,"Engineer",207.09533975941483,"Engineer",191.74,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":196.38945466836657},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-5.1695441836042355E-2}]
[4,"Field Worker",156.09146270735525,"Field Worker",147.83000000000001,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":151.41469220624091},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-2.9961731538658696E-2}]
[5,"Senior Engineer",246.10653940765073,"Senior Engineer",210.91,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":216.02430314021692},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-0.12223257593982749}]
[6,"Traffic Controllers & Supervisors - External Contractors",90.55845297657909,"N/A but below all relevant max labour rates"]
[7,"Operations Manager",197.69538287077179,"Engineer",191.74,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":196.38945466836657},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-6.6057597473527093E-3}]
[8,"Engineering Officer / Project Manager",191.71457230365948,"Engineer",191.74,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":196.38945466836657},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"No"}]
[9,"EFM",127.73386884141198,"Field Worker",147.83000000000001,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":151.41469220624091},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"No"}]
[10,"All staff involved in disconnections / reconnections (Meter Box)",193.29033224097051,"Field Worker",147.83000000000001,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":151.41469220624091},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-0.21664632446554141}]
[11,"All staff involved in disconnections / reconnections (Site Visit)",64.181059930640714,"N/A but below all relevant max labour rates"]
[12,"All staff involved in disconnections / reconnections (Meter Box)",72.483874590363669,"N/A but below all relevant max labour rates"]
[13,"R4 - Field Worker",166.06258860732342,"Field Worker",147.83000000000001,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":151.41469220624091},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-8.8207082184653646E-2}]
[14,"R1 - Admin",111.09002509771484,"Admin",102.26,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":104.73967682480007},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-5.7163982700778063E-2}]
[15,"R2 - Technical Specialist",178.1357117022755,"Technical Specialist",153.38999999999999,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":157.10951523720007},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-0.11803470659615549}]
[16,"R3 - Engineer",221.43163322868116,"Engineer",191.74,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":196.38945466836657},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-0.11309214584734853}]
[17,"R4 - Field Worker",166.89698358493433,"Field Worker",147.83000000000001,{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":151.41469220624091},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-9.2765555411098474E-2}]
[18,"Blended (69% R2 Tech & 31% R4 Field Worker)",184.23374771159695,"Blended 69% Technical Specialist and 31% Field Worker",{"$f":"0.69*153.39+0.31*147.83","v":151.66639999999998},{"$f":"Table1[[#This Row],[MJ max labour rate $2018-19]]*(1+$F$14)","v":155.34412009760271},{"$f":"IF(Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]>Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]],\"Yes\",\"No\")","v":"Yes"},{"$f":"(Table1[[#This Row],[MJ Max labour rate escalated to $2019-20]]-Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]])/Table1[[#This Row],[Endeavour''s implied 2019-20 labour rate as agreed in info request '#030]]","v":-0.15680963978010487}]
[]
["Where Endeavour's proposed labour rate is higher than the AER's, we have substituted ours into 'AER-Inputs' column M and this ultimately generates our approved prices in column M of 'AER - Calc Cost build up'"]
[]
["5. Adjustments for labour time - Based on MJ's report (Table 9 - page 16), labour times for certain services have also been reduced in 'AER - inputs' from row 407 down, these services are:\n- Supply of conveyancing information - Per Desk Inquiry\n- Disconnections (Meter Box) - Includes Reconnection"]
[]
["6. Generation of 2019-20 prices - AER prices for 2019-20 are then generated in 'AER  - Calc Cost build up' and compared to Endeavour's proposed price to determine the approved price. "]

{"sheet":"AER - Inputs","index":1,"n_rows":1114,"n_cols":25,"rows_kept":1114,"cut":false,"hidden":false,"merged":[[1112,1,1112,4],[1113,1,1113,4]]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"INPUTS"]
[]
[]
[]
[null,"Model time horizon",null,null,null,"Years","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"First Year of Regulatory Period for Forecast","2019-20"]
[]
[null,"Inflation",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F10))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Forecast Annual CPI",null,null,null,"%",2.4748502983200193E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.5000000000000001E-2,{"$f":"M11","v":2.5000000000000001E-2},{"$f":"N11","v":2.5000000000000001E-2},{"$f":"O11","v":2.5000000000000001E-2},{"$f":"P11","v":2.5000000000000001E-2}]
[null,"Forecast CPI Index, Base ->","2018-19",null,null,"%",{"$f":"IF($C12=G$7,1,IF(MATCH($C12,ModelYears)>MATCH(G$7,ModelYears),H12/(1+H$11),F12*(1+G$11)))","v":0.88904628988958279},0.91020559158895487,0.93186848466877203,0.95404695460388889,0.97675327212346152,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Forecast CPI Index, Base ->","2015-16",null,null,"%",0.95404695460388889,0.97675327212346152,1,1.0238,1.0481664400000001,1.0731128012720001,1.0999406213038001,1.127439136836395,1.1556251152573047,1.1845157431387372,1.2141286367172055]
[null,"Forecast CPI Index, Base ->","2013-14",null,null,"%",1,1.0238,1.0481664400000001,1.0731128012720001,1.0986528859422737,1.1248008246276999,1.1529208452433923,1.181743866374477,1.2112874630338388,1.2415696496096846,1.2726088908499267]
[null,"Actual Annual CPI",null,null,null,"%",{"$f":"'[1]CPI & Indexes'!G7","v":1.76278015613196E-2},{"$f":"'[1]CPI & Indexes'!H7","v":2.4498886414253906E-2},{"$f":"'[1]CPI & Indexes'!I7","v":2.4879227053140163E-2},{"$f":"'[1]CPI & Indexes'!J7","v":1.5083667216591934E-2},{"$f":"'[1]CPI & Indexes'!K7","v":1.2769909449732886E-2},{"$f":"'[1]CPI & Indexes'!L7","v":1.9486474094452033E-2},2.5000000000000001E-2,{"$f":"M15","v":2.5000000000000001E-2},{"$f":"N15","v":2.5000000000000001E-2},{"$f":"O15","v":2.5000000000000001E-2},{"$f":"P15","v":2.5000000000000001E-2}]
[null,"Actual CPI Index, Base ->","2018-19",null,null,"%",{"$f":"IF($C16=G$7,1,IF(MATCH($C16,ModelYears)>MATCH(G$7,ModelYears),H16/(1+H$15),F16*(1+G$15)))","v":0.90870249606476294},{"$f":"IF($C16=H$7,1,IF(MATCH($C16,ModelYears)>MATCH(H$7,ModelYears),I16/(1+I$15),G16*(1+H$15)))","v":0.93096469530020254},0.95412637733303374,0.96851810209129763,0.98088599055543069,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Actual CPI Index, Base ->","2015-16",null,null,"%",{"$f":"IF($C17=G$7,1,IF(MATCH($C17,ModelYears)>MATCH(G$7,ModelYears),H17/(1+H$15),F17*(1+G$15)))","v":0.95239217534763132},0.97572472307329716,1,1.0150836672165919,1.0280461937308507,1.0480791892528869,1.0742811689842089,1.101138198208814,1.1286666531640341,1.1568833194931349,1.1858054024804632]
[null,"Actual CPI Index, Base ->","2013-14",null,null,"%",1,1.0244988864142539,1.0499876268250434,1.0658252907696115,1.0794357832219748,1.1004701806483543,1.127981935164563,1.156181483543677,1.1850860206322689,1.2147131711480754,1.2450810004267772]
[null,"Actual /Forecast Mixed Annual CPI",null,null,null,"%",{"$f":"IF(G15=\"\",G11,G15)","v":1.76278015613196E-2},{"$f":"IF(H15=\"\",H11,H15)","v":2.4498886414253906E-2},2.4879227053140163E-2,1.5083667216591934E-2,1.2769909449732886E-2,1.9486474094452033E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2018-19",null,null,"%",{"$f":"IF($C20=G$7,1,IF(MATCH($C20,ModelYears)>MATCH(G$7,ModelYears),H20/(1+H$19),F20*(1+G$19)))","v":0.90870249606476294},0.93096469530020254,0.95412637733303374,0.96851810209129763,0.98088599055543069,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2015-16",null,null,"%",0.95239217534763132,0.97572472307329716,1,1.0150836672165919,1.0280461937308507,1.0480791892528869,1.0742811689842089,1.101138198208814,1.1286666531640341,1.1568833194931349,1.1858054024804632]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2013-14",null,null,"%",1,1.0244988864142539,1.0499876268250434,1.0658252907696115,1.0794357832219748,1.1004701806483543,1.127981935164563,1.156181483543677,1.1850860206322689,1.2147131711480754,1.2450810004267772]
[]
[null,"Cost of Capital & Rate of Return",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F24))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Nominal WACC",null,null,null,"%",null,{"$f":"[1]WACC!D23","v":6.7476566015924833E-2},{"$f":"[1]WACC!E23","v":6.6843055484148609E-2},{"$f":"[1]WACC!F23","v":6.5947450285833195E-2},{"$f":"[1]WACC!G23","v":6.5024851120531871E-2},{"$f":"[1]WACC!H23","v":6.3967602817511154E-2},{"$f":"[1]WACC!I23","v":6.1100000000000002E-2},{"$f":"[1]WACC!J23","v":6.1100000000000002E-2},{"$f":"[1]WACC!K23","v":6.1100000000000002E-2},{"$f":"[1]WACC!L23","v":6.1100000000000002E-2},{"$f":"[1]WACC!M23","v":6.1100000000000002E-2}]
[null,"Rate of Return on Debt",null,null,null,"%",6.5066145438031742E-2,{"$f":"[1]WACC!D21","v":6.5127610026541397E-2},{"$f":"[1]WACC!E21","v":6.4071759140247694E-2},{"$f":"[1]WACC!F21","v":6.2579083809722005E-2},{"$f":"[1]WACC!G21","v":6.10414185342198E-2},{"$f":"[1]WACC!H21","v":5.9279338029185273E-2},{"$f":"[1]WACC!I21","v":5.3900000000000003E-2},{"$f":"[1]WACC!J21","v":5.3900000000000003E-2},{"$f":"[1]WACC!K21","v":5.3900000000000003E-2},{"$f":"[1]WACC!L21","v":5.3900000000000003E-2},{"$f":"[1]WACC!M21","v":5.3900000000000003E-2}]
[null,"Rate of Return on Equity",null,null,null,"%",7.0999999999999994E-2,{"$f":"[1]WACC!D22","v":7.0999999999999994E-2},{"$f":"[1]WACC!E22","v":7.0999999999999994E-2},{"$f":"[1]WACC!F22","v":7.0999999999999994E-2},{"$f":"[1]WACC!G22","v":7.0999999999999994E-2},{"$f":"[1]WACC!H22","v":7.0999999999999994E-2},{"$f":"[1]WACC!I22","v":7.1900000000000006E-2},{"$f":"[1]WACC!J22","v":7.1900000000000006E-2},{"$f":"[1]WACC!K22","v":7.1900000000000006E-2},{"$f":"[1]WACC!L22","v":7.1900000000000006E-2},{"$f":"[1]WACC!M22","v":7.1900000000000006E-2}]
[null,"Approved X-factors",null,null,null,"%",null,null,-1.0200000000000001E-2,-1.0699999999999999E-2,-1.11E-2,-1.0999999999999999E-2]
[]
[null,"Labour Rates ($/hour nominal) [Hard code the values you want to use as the base year this could be 2016-17, 2017-18, etc]",null,null,null,"Units",null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F30))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Type of Labour Hourly Rates","Rate","Description"]
[null,"Admin",1,"Admin",null,"$/hour nominal",null,89.06,{"$f":"H32*(1+I$51)*(1+I$19)","v":92.206756549758467},94.599066607289558,96.870546800046924,99.844552534990029,103.89765073779566,108.66562624672125,114.06353364203655,119.71962854526039,125.17095337921229]
[null,"Technical",2,"Technical",null,"$/hour nominal",null,142.81,147.85590504009662,151.69203573082217,155.33441262648441,160.10330729308248,{"$f":"'AER - changes and inputs'!F18","v":157.10951523720007},164.3194407316717,172.48192186720306,181.03482293927547,189.27807960562794]
[null,"Engineer",3,"Engineer",null,"$/hour nominal",null,177.52,183.79231330241547,188.56081634994433,193.08847370249643,199.01644920291298,{"$f":"'AER - changes and inputs'!F19","v":196.38945466836657},205.40197904616167,215.60521350034242,226.29647923839028,236.60068442260319]
[null,"Field Worker",4,"Field Worker",null,"$/hour nominal",null,133.80000000000001,138.52755475362321,142.1216608135565,145.53423716422949,150.00225835595853,{"$f":"'AER - changes and inputs'!F20","v":151.41469220624091},158.36327611554231,166.22988793029947,174.47276794519266,182.41722738183708]
[null,"Senior Engineer",5,"Senior Engineer",null,"$/hour nominal",null,210.96,218.41384866086958,224.08060960558956,229.4611559952605,236.50580286078485,{"$f":"'AER - changes and inputs'!F21","v":216.02430314021692},225.93789194026263,237.16123698423499,248.92140625935588,260.25581699995433]
[null,null,6,"Traffic Controllers & Supervisors - External Contractors",null,"$/hour nominal",null,77.625776567825866,80.368527756293105,82.453694228411578,84.433543924360677,87.025723406643692,90.55845297657909,94.714278280157842,99.419159858897572,104.34908080212769,109.10052166849857]
[null,null,7,"Operations Manager",null,"$/hour nominal",null,{"$f":"102.704517223483*1.65","v":169.46245341874695},175.45006946673234,180.00213247692281,184.32428166125644,189.98318923283608,{"$f":"'AER - changes and inputs'!F23","v":196.38945466836657},205.40197904616167,215.60521350034242,226.29647923839028,236.60068442260319]
[null,null,8,"Engineering Officer / Project Manager",null,"$/hour nominal",null,{"$f":"99.5974327130577*1.65","v":164.33576397654519},170.14223873123589,174.55658974148903,178.74798242995041,184.23569301295629,191.71457230365948,200.51256127604603,210.47291649369461,220.90968582948099,230.96860825561845]
[null,null,9,"EFM",null,"$/hour nominal",null,{"$f":"66.3588857865252*1.65","v":109.49216154776659},113.36084756278619,116.30200183284616,119.09460542837661,122.75090810493595,127.73386884141198,133.59571416680021,140.23201046758334,147.18572770173208,153.88769647972907]
[null,null,10,"All staff involved in disconnections / reconnections (Meter Box)",null,"$/hour nominal",null,{"$f":"100.416054075234*1.65","v":165.6864892241361},171.54068914747467,175.99132304111848,180.21716605122552,185.74998178393571,{"$f":"'AER - changes and inputs'!F26","v":151.41469220624091},158.36327611554231,166.22988793029947,174.47276794519266,182.41722738183708]
[null,null,11,"All staff involved in disconnections / reconnections (Site Visit)",null,"$/hour nominal",null,{"$f":"33.3426339014538*1.65","v":55.01534593739877},56.959202889630269,58.437012966034843,59.84018238658836,61.677325372527079,64.181059930640714,67.126398152565102,70.460866406453647,73.954825734497874,77.322291729972804]
[null,null,12,"All staff involved in disconnections / reconnections (Meter Box)",null,"$/hour nominal",null,{"$f":"37.6560202782126*1.65","v":62.132433459050787},64.327758430302751,65.996746140419177,67.581437269209303,69.656243168975621,72.483874590363669,75.810237952621733,79.576071346485932,83.52202845644139,87.325128361103282]
[null,null,13,"R4 - Field Worker",null,"$/hour nominal",null,{"$f":"102.002768292567*1.87/1.34","v":142.34714679634348},147.37669784643134,151.20039547658794,154.8309672758628,159.58440575469857,{"$f":"'AER - changes and inputs'!F29","v":151.41469220624091},158.36327611554231,166.22988793029947,174.47276794519266,182.41722738183708]
[null,null,14,"R1 - Admin",null,"$/hour nominal",null,95.225229492156203,98.589822065777298,101.14774115678102,103.57646586643978,106.75634885117979,{"$f":"'AER - changes and inputs'!F30","v":104.73967682480007},109.54629382111449,114.98794791146872,120.689881959517,126.18538640375198]
[null,null,15,"R2 - Technical Specialist",null,"$/hour nominal",null,152.69610401723364,158.09131472281223,162.19300375701661,166.08752627875887,171.18655040912853,{"$f":"'AER - changes and inputs'!F31","v":157.10951523720007},164.3194407316717,172.48192186720306,181.03482293927547,189.27807960562794]
[null,null,16,"R3 - Engineer",null,"$/hour nominal",null,189.80892364077667,196.51544142282492,201.61404682407107,206.45513384920719,212.79347684775928,{"$f":"'AER - changes and inputs'!F32","v":196.38945466836657},205.40197904616167,215.60521350034242,226.29647923839028,236.60068442260319]
[null,null,17,"R4 - Field Worker",null,"$/hour nominal",null,143.06238160847184,{"$f":"H48*(1+I$51)*(1+I$19)","v":148.11720404672138},151.96011415649343,155.60892805894505,160.38625057587987,{"$f":"'AER - changes and inputs'!F33","v":151.41469220624091},158.36327611554231,166.22988793029947,174.47276794519266,182.41722738183708]
[null,null,18,"Blended (69% R2 Tech & 31% R4 Field Worker)",null,"$/hour nominal",null,157.92327790551292,163.50318032083402,167.74528054598153,171.77312242491359,177.04669904934667,{"$f":"'AER - changes and inputs'!F34","v":155.34412009760271},162.47302970067156,170.5437913467629,179.00058589110975,187.15121541625271]
[null,"Labour Rate Escalation"]
[null,"Labour escalation",null,null,null,"%",null,0,{"$f":"-I28","v":1.0200000000000001E-2},{"$f":"-J28","v":1.0699999999999999E-2},1.11E-2,1.0999999999999999E-2,1.52137409788886E-2,{"$f":"'[2]Expected Wage Changes'!L31/100","v":2.0381542469145236E-2},{"$f":"'[2]Expected Wage Changes'!M31/100","v":2.4072653697064662E-2},{"$f":"'[2]Expected Wage Changes'!N31/100","v":2.3987543395615134E-2},{"$f":"'[2]Expected Wage Changes'!O31/100","v":2.0033262554146707E-2}]
[]
[null,"Volumes (Number of times the service is provided per year. If a service is provided to train 20 individuals in one session, then there are 20 services provided)"]
[null,"Grouping 1","Grouping 2","Grouping 3","Grouping 4","Charge  by","Tariff Type",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G54)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",282,169.99994793339914,147.99974265477303,{"$f":"J55","v":147.99974265477303},{"$f":"K55","v":147.99974265477303},147.99974265477303,147.99974265477303,147.99974265477303,147.99974265477303,147.99974265477303]
[{"$f":"IF(C56<>C55,IF(A55=1,0,1),A55)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",208,246.99990546773179,218.99959616595146,{"$f":"J56","v":218.99959616595146},218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146]
[{"$f":"IF(C57<>C56,IF(A56=1,0,1),A56)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",97,120.99992762373215,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",26,8.9999963073332658,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",105,106.99993722466562,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",0,204,242,242,242,242,242,242,242,242]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",55,417.99918554001397,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",31,54,70,70,70,70,70,70,70,70]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",1,0,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",1,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",3,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",0,3,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",17,17,25,25,25,25,25,25,25,25]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",9,3,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",1,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",13,14,11,{"$f":"J72","v":11},11,11,11,11,11,11]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",1,0,2,2,2,2,2,2,2,2]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",3,0,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",90,62,118,118,118,118,118,118,118,118]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",104,92,135,135,135,135,135,135,135,135]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",28,9,13,13,13,13,13,13,13,13]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",74,75,84,84,84,84,84,84,84,84]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",9,2,4,4,4,4,4,4,4,4]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",33,33,24,24,24,24,24,24,24,24]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",2,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",57,56,36,36,36,36,36,36,36,36]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",0,337,336,336,336,336,336,336,336,336]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",1811,1216,1359,1359,1359,1359,1359,1359,1359,1359]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",222,217,242,242,242,242,242,242,242,242]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",2,2,0,{"$f":"ROUND(AVERAGE($H$86:$J$86),0)","v":1},{"$f":"ROUND(AVERAGE($H$86:$J$86),0)","v":1},1,1,1,1,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",75,11,4,{"$f":"J87","v":4},4,4,4,4,4,4]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",2,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",10,79,87,87,87,87,87,87,87,87]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",131,161,149,149,149,149,149,149,149,149]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",210,178,152,152,152,152,152,152,152,152]
[{"$f":"IF(C92<>C91,IF(A91=1,0,1),A91)","v":1},"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",55,65,49,49,49,49,49,49,49,49]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",18,18,18,18,18,18,18,18,18,18]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,2,4,{"$f":"ROUND(AVERAGE($H$94:$J$94),0)","v":2},{"$f":"ROUND(AVERAGE($H$94:$J$94),0)","v":2},2,2,2,2,2]
[{"$f":"IF(C95<>C94,IF(A94=1,0,1),A94)","v":1},"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",27,23,20,20,20,20,20,20,20,20]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",3,5,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",3,3,7,7,7,7,7,7,7,7]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",10,9,4,4,4,4,4,4,4,4]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",5,9,6,6,6,6,6,6,6,6]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",145,168,168,168,168,168,168,168,168,168]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",112,110,88,88,88,88,88,88,88,88]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",122,141,135,{"$f":"J103","v":135},135,135,135,135,135,135]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",55,68,50,50,50,50,50,50,50,50]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",32,24,36,36,36,36,36,36,36,36]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",141,132,153,153,153,153,153,153,153,153]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",70,106,97,97,97,97,97,97,97,97]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",3,0,3,3,3,3,3,3,3,3]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",70,82.53,98,98,98,98,98,98,98,98]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",347,225,210,210,210,210,210,210,210,210]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",0,0,0,0,0,3,3,3,3,3]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",11,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",204,179,150,{"$f":"J113","v":150},150,150,150,150,150,150]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",85,73,74,74,74,74,74,74,74,74]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",65,60,66,66,66,66,66,66,66,66]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",71,71,87,87,87,87,87,87,87,87]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",2,0,2,2,2,2,2,2,2,2]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,0,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",57,61,41,{"$f":"J120","v":41},41,41,41,41,41,41]
[{"$f":"IF(C121<>C120,IF(A120=1,0,1),A120)","v":0},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",30,39,51,51,51,51,51,51,51,51]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",5,9,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",38,55,54,54,54,54,54,54,54,54]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",2,2,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",58,10,5,5,5,5,5,5,5,5]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",2,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",27,78,86,86,86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",4,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",51,65,49,49,49,49,49,49,49,49]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",3,0,0,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",3,2,3,{"$f":"J131","v":3},3,3,3,3,3,3]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",11,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",0,14,14,14,14,14,14,14,14,14]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",0,2,1,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,3,5,5,5,5,5,5,5,5]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",20,27,22,22,22,22,22,22,22,22]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",3,4,2,2,2,2,2,2,2,2]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",3,3,7,7,7,7,7,7,7,7]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",17,2,4,4,4,4,4,4,4,4]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,1,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",6,10,6,6,6,6,6,6,6,6]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",144,168,166,166,166,166,166,166,166,166]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",113,109,86,86,86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",124,142,137,137,137,137,137,137,137,137]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",55,65,49,49,49,49,49,49,49,49]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",17,0,0,{"$f":"J147","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",204,191,157,157,157,157,157,157,157,157]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",84,80,76,76,76,76,76,76,76,76]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",66,60,64,64,64,64,64,64,64,64]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",71,69,88,88,88,88,88,88,88,88]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",3,1,4,4,4,4,4,4,4,4]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",3,1,1,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",56,65,44,44,44,44,44,44,44,44]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",31,38,45,45,45,45,45,45,45,45]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",5,9,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",39,53,59,59,59,59,59,59,59,59]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,0,0,{"$f":"J163","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",89,92,93,93,93,93,93,93,93,93]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",4,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",51,60,50,50,50,50,50,50,50,50]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",18,19,18,18,18,18,18,18,18,18]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",50,52,46,46,46,46,46,46,46,46]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",144,167,166,166,166,166,166,166,166,166]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",112,111,86,86,86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",122,139,136,136,136,136,136,136,136,136]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",56,64,50,50,50,50,50,50,50,50]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",75,74,60,60,60,60,60,60,60,60]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",39,58,58,58,58,58,58,58,58,58]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",22,15,14,{"$f":"J179","v":14},14,14,14,14,14,14]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",34,40,59,59,59,59,59,59,59,59]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",20,19,32,32,32,32,32,32,32,32]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",10,10,11,11,11,11,11,11,11,11]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",4,14,13,13,13,13,13,13,13,13]
[{"$f":"IF(C185<>C184,IF(A184=1,0,1),A184)","v":0},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",123,172,184,184,184,184,184,184,184,184]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",4,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",171,156,144,144,144,144,144,144,144,144]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,0,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,0,0,{"$f":"J195","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,0,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",5,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",191,187,183,183,183,183,183,183,183,183]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",10,16,10,10,10,10,10,10,10,10]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",27,31,39,39,39,39,39,39,39,39]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",9,10,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,2,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",2,2,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",9,6,2,{"$f":"J211","v":2},2,2,2,2,2,2]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",13,17,22,22,22,22,22,22,22,22]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",6,2,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",5,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",11,18,16,16,16,16,16,16,16,16]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",106,141,141,141,141,141,141,141,141,141]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",2,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",40,44,50,50,50,50,50,50,50,50]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,2,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,0,0,{"$f":"J227","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",5,5,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",5,6,9,9,9,9,9,9,9,9]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,2,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",5,4,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",14,25,10,10,10,10,10,10,10,10]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",4,1,2,{"$f":"J243","v":2},2,2,2,2,2,2]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,3,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,1,2,2,2,2,2,2,2,2]
[{"$f":"IF(C249<>C248,IF(A248=1,0,1),A248)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,2,3,3,3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",14,10,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",3,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,5,14,14,14,14,14,14,14,14]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,4,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",2,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",2,3,6,6,6,6,6,6,6,6]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,0,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,1,0,{"$f":"J259","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(C263<>C262,IF(A262=1,0,1),A262)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",50,51,49,49,49,49,49,49,49,49]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",60,106,76,76,76,76,76,76,76,76]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",13,11,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",82,91,95,95,95,95,95,95,95,95]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",67,60,77,77,77,77,77,77,77,77]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",3,13,4,4,4,4,4,4,4,4]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",49,55,73,73,73,73,73,73,73,73]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",22,32,30,30,30,30,30,30,30,30]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",1,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",27259,27171,31801,31801,31801,31801,31801,31801,31801,31801]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",11139,9484,9481,9481,9481,9481,9481,9481,9481,9481]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",0,1,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",0,0,0,{"$f":"J275","v":0},0,0,0,0,0,0]
[{"$f":"IF(C276<>C275,IF(A275=1,0,1),A275)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",1254,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",65,37,11,{"$f":"J280","v":11},11,11,11,11,11,11]
[0,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",6359,5820,5258,5258,5258,5258,5258,5258,5258,5258]
[0,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[null,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",0,0,0,0,0,50,50,50,50,50]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",5,1,2,{"$f":"J284","v":2},2,2,2,2,2,2]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",2,4,1,1,1,1,1,1,1,1]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",35,79,72,72,72,72,72,72,72,72]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",7,6,8,8,8,8,8,8,8,8]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",0,0,4,4,4,4,4,4,4,4]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",0,0,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",8,17.000167603273201,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",1,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",96,132.00126195405721,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",0,1,2,2,2,2,2,2,2,2]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",6,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",44,38,43,43,43,43,43,43,43,43]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",2,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",117,101,103,103,103,103,103,103,103,103]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",151,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",1126,1206,1279,1279,1279,1279,1279,1279,1279,1279]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",0,0,0,0,0,50,50,50,50,50]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",1570,1078,1045,{"$f":"J305","v":1045},1045,1045,1045,1045,1045,1045]
[0,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",0,0,0,0,0,20,20,20,20,20]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",0,0,0,0,0,{"$f":"M81","v":1},{"$f":"N81","v":1},1,1,1]
[0,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",0,0,0,0,0,8000,8000,8000,8000,8000]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",0,0,0,{"$f":"J309","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",0,0,0,0,0,1500,1500,1500,1500,1500]
[{"$f":"IF(C312<>C311,IF(A311=1,0,1),A311)","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",17922,19365,33233,{"$f":"J312","v":33233},33233,33233,33233,33233,33233,33233]
[{"$f":"IF(C313<>C312,IF(A312=1,0,1),A312)","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",0,0,0,0,0,2700,2700,2700,2700,2700]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",1,3,1,{"$f":"J314","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,2,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",45,58,10,10,10,10,10,10,10,10]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",14,17,6,6,6,6,6,6,6,6]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",0,2,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",0,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",17,16,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",42,55,30,30,30,30,30,30,30,30]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",11,11,6,6,6,6,6,6,6,6]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",29615,25164,26696,26696,26696,26696,26696,26696,26696,26696]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",2876,1674,2017,2017,2017,2017,2017,2017,2017,2017]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",49,11,34,34,34,34,34,34,34,34]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",178,14,9,9,9,9,9,9,9,9]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",159,59,51,51,51,51,51,51,51,51]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",165,79,30,30,30,30,30,30,30,30]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",33267,29987,22585,{"$f":"ROUND((J333*(1+K$1114)),0)","v":21591},{"$f":"ROUND((K333*(1+L$1114)),0)","v":20425},19322,18375,17787,17271,16770]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",454,20,168,{"$f":"ROUND((J334*(1+K$1114)),0)","v":161},152,144,137,133,129,125]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",59,177,111,106,100,95,90,87,84,82]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",16805,14995,14998,14338,13564,12832,12203,11813,11470,11137]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",0,64,39,37,35,33,31,30,29,28]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",0,35,25,24,23,22,21,20,19,18]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",0,0,5,{"$f":"J339","v":5},5,5,5,5,5,5]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",0,0,0,0,10,10,10,10,10,10]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",0,0,0,0,12,12,12,12,12,12]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",0,0,0,0,225,225,225,225,225,225]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",0,0,0,27,42,58,76,{"$f":"N344+15","v":91},{"$f":"O344+20","v":111},{"$f":"P344+30","v":141}]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal","Per job","Fee",0,0,0,0,5,5,5,5,5,5]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",0,0,0,0,5,5,5,5,5,5]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",438,220,205,{"$f":"J349","v":205},205,205,205,205,205,205]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",0,0,0,0,0,40,40,40,40,40]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",0,93284,108961,{"$f":"J351","v":108961},108961,108961,108961,108961,108961,108961]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",66850,66299,74857,74857,74857,74857,74857,74857,74857,74857]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",27463,36867,60004,60004,60004,60004,60004,60004,60004,60004]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",0,8561,17356,17356,17356,17356,17356,17356,17356,17356]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",0,0,0,0,3,3,3,3,3,3]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[1,"Ancillary Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",0,0,0,0,0,240,{"$f":"ROUND((M359*(1+N$1114)),0)","v":228},221,215,209]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",0,0,0,0,0,200,190,184,179,174]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",0,0,0,0,0,200,190,184,179,174]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",0,0,0,0,0,1000,1000,1000,1000,1000]
[0,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",0,0,0,0,0,50,{"$f":"ROUND((M363*(1+N$1114)),0)","v":48},46,45,44]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"IF(C377<>C376,IF(A376=1,0,1),A376)","v":1}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[null,"Labour hours per service charge (this is the measure of pure labour hours per service, if there are 5 people working for 2 hours each, then there are 10 hours. If this ten hours is to provide training for 20 people then the hours must be split over 20 services so it is only 1/2 hour per service)"]
[null,{"$f":"B54","v":"Grouping 1"},"Grouping 2","Grouping 3","Grouping 4","Charge  by","Tariff Type","Rate 1","Rate 2","Rate 3","Rate 4","Rate 5","Rate 6","Rate 7","Rate 8","Rate 9","Rate 10","Rate 11","Rate 12","Rate 13","Rate 14","Rate 15","Rate 16","Rate 17","Rate 18"]
[{"$f":"A55","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34773046230252658]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",0,0,0,0,0,0,2,2,12,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,18,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[{"$f":"A71","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,24,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,2,0]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.9590591736466636,0,0,2.196377530452585,0]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.9590591736466636,0,0,1.8963775304525852,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A87","v":1},"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A103","v":1},"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",0.26428317698860793,0,0,0.25406616699965412,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119","v":0},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A135","v":0},"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A151","v":0},"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A167","v":0},"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A183","v":0},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A199","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A215","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.1000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A231","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A247","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5499999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A263","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A279","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",0,0,0,0,0,0,0,2,0,0,0,0,1.34,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",0,0,0,0,0,40,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",0,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A295","v":0},"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",0,0,0,0.83333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",0,0,0,0,0,0,1.3333333333333333,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A311","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",0,0,0,0,0,0,0.1,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",0,0,0,0,0,0,0.34933412099938826,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",0,0,0,0,0,0,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,20.5,4,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,29,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5,0,0,0]
[{"$f":"A327","v":1},"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",0,0,0,0,0,0,0,0,0,0.5,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",0,0,0,1.8899537736082439,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",0,0,0,3.1237331204006251,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,1.34,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",0.25,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",0.25,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A343","v":1},"Metering Services","Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",0.25,0,0,3.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal","Per job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",0,0,0,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",0.25,0,0,1.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A359","v":1},"Ancillary Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",3.3333333333333333E-2,0,0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,1,1.5,0,0,0,0,0,0]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",0,0,0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0]
[0,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A375","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A391","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Escalation factors"]
[null,"Service Category","Service",null,null,"Charge  by","Tariff Type","Overtime factor",{"$f":"\"Materials/Other ($ real \"&$L$7 &\")\"","v":"Materials/Other ($ real 2018-19)"},"Overhead rates"]
[1,{"$f":"B55","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[{"$f":"IF(B762<>B761,IF(A761=1,0,1),A761)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",1,61.548302375552076,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",1,82.064403167402759,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",1,82.064403167402759,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",1,0,1]
[1,{"$f":"B71","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",1,78.052045939814093,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",1,78.052045939814093,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",1,53.806425893631577,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",1,53.806425893631577,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",1,15.110971858089661,1]
[1,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",1,15.110971858089661,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,{"$f":"B87","v":"Ancillary Services"},"Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,{"$f":"B103","v":"Ancillary Services"},"Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",1,0,1]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",1,0,1]
[1,{"$f":"B119","v":"Ancillary Services"},"Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,1]
[{"$f":"IF(B826<>B825,IF(A825=1,0,1),A825)","v":1},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,{"$f":"B135","v":"Ancillary Services"},"Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,{"$f":"B151","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,{"$f":"B167","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,{"$f":"B183","v":"Ancillary Services"},"Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[{"$f":"IF(B890<>B889,IF(A889=1,0,1),A889)","v":1},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,{"$f":"B199","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,{"$f":"B215","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,{"$f":"B231","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,{"$f":"B247","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[{"$f":"IF(B954<>B953,IF(A953=1,0,1),A953)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",1,0,1]
[1,{"$f":"B263","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",1.5,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",1,0,1]
[1,{"$f":"B279","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",1,0,1]
[1,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",1,699.70369690719519,1]
[1,"Ancillary Services","Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",1,699.70369690719519,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",1,5.4110288895382563,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,{"$f":"B295","v":"Ancillary Services"},"Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",2,0,1]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",1,0,1]
[1,{"$f":"B311","v":"Ancillary Services"},"Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",1,0,1]
[{"$f":"IF(B1018<>B1017,IF(A1017=1,0,1),A1017)","v":1},"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",1,911.48626699403928,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,1664.6096803150547,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",1,847.94193663578881,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",1,594.60977842879788,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",1,1778.8241872077288,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,2244.1651858801692,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",1,1024.8195414278764,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",1,733.99903303729434,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",1,0,1]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",1,0,1]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",1,0,1]
[0,{"$f":"B327","v":"Connection application related services"},"Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",1,0,1]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",1,0,1]
[1,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",1,0,1]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",1,0,1]
[0,{"$f":"B343","v":"Metering Services"},"Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",1,0,1]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",1,0,1]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",1.75,0,1]
[0,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal",{"$f":"F346","v":"Per job"},"Fee",1,20,1]
[0,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",1,20,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",1,0,1]
[1,{"$f":"B359","v":"Ancillary Services"},"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",1,0,1]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",1,22.5,1]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",1,0,1]
[0,0,0,0,0,0,0,1,0,1]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B375","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF(B1082<>B1081,IF(A1081=1,0,1),A1081)","v":0},0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B391","v":0},0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Assumed growth rate in Volume due to PoC",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($E1113))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",{"$error":"#REF!"}]
[null,"Rate that customers exit to other form of metering",null,null,null,"%",null,null,null,null,-4.3999999999999997E-2,-5.3999999999999999E-2,-5.3999999999999999E-2,-4.9000000000000002E-2,-3.2000000000000001E-2,-2.9000000000000001E-2,-2.9000000000000001E-2]

{"sheet":"AER - Calc Cost build up","index":2,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[[3,7,3,12]]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up"]
[null,null,null,null,null,null,null,"Cells will turn red if the prices do not equal the sum of the Labour, Overtime, Overheads and Materials components"]
[]
[null,"Cost build up tariffs ($ nominal)",null,null,null,null,null,null,null,null,null,null,"AER maximum approved price ($2019-20)","Endeavour 's proposed 2019-20 price","AER approved price","Change in price ($)","change in price (%)"]
[null,{"$f":"'AER - Inputs'!$B$54","v":"Grouping 1"},{"$f":"'AER - Inputs'!$C$54","v":"Grouping 2"},{"$f":"'AER - Inputs'!$D$54","v":"Grouping 3"},{"$f":"'AER - Inputs'!$E$54","v":"Grouping 4"},{"$f":"'AER - Inputs'!$F$54","v":"Charge  by"},{"$f":"'AER - Inputs'!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20"]
[{"$f":"'AER - Inputs'!$A$55","v":1},{"$f":"'AER - Inputs'!$B$55","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$55","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$55","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$55","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H408:$Y408,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H761*'AER - Inputs'!$J761+('AER - Inputs'!$I761*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D8,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E8)","v":2773.9576152087097},{"$f":"MIN(M8,N8)","v":2338.9743208025538},{"$f":"O8-N8","v":-434.98329440615589},{"$f":"P8/N8","v":-0.15680963978010465}]
[{"$f":"'AER - Inputs'!$A$56","v":1},{"$f":"'AER - Inputs'!$B$56","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$56","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$56","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$56","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H409:$Y409,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H762*'AER - Inputs'!$J762+('AER - Inputs'!$I762*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D9,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E9)","v":2773.9576152087097},{"$f":"MIN(M9,N9)","v":2338.9743208025538},{"$f":"O9-N9","v":-434.98329440615589},{"$f":"P9/N9","v":-0.15680963978010465}]
[{"$f":"'AER - Inputs'!$A$57","v":1},{"$f":"'AER - Inputs'!$B$57","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$57","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$57","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$57","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H410:$Y410,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H763*'AER - Inputs'!$J763+('AER - Inputs'!$I763*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D10,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E10)","v":2773.9576152087097},2338.9743208025538,-434.98329440615589,-0.15680963978010465]
[{"$f":"'AER - Inputs'!$A$58","v":1},{"$f":"'AER - Inputs'!$B$58","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$58","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$58","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$58","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H411:$Y411,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H764*'AER - Inputs'!$J764+('AER - Inputs'!$I764*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D11,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E11)","v":2773.9576152087097},2338.9743208025538,-434.98329440615589,-0.15680963978010465]
[{"$f":"'AER - Inputs'!$A$59","v":1},{"$f":"'AER - Inputs'!$B$59","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$59","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$59","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$59","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H412:$Y412,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H765*'AER - Inputs'!$J765+('AER - Inputs'!$I765*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D12,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E12)","v":2773.9576152087097},2338.9743208025538,-434.98329440615589,-0.15680963978010465]
[{"$f":"'AER - Inputs'!$A$60","v":1},{"$f":"'AER - Inputs'!$B$60","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$60","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"'AER - Inputs'!$F$60","v":"Per Lot"},{"$f":"'AER - Inputs'!$G$60","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!H$20)","v":54.914734434414392},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!I$20)","v":56.855036480896977},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!J$20)","v":58.330143953321176},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!K$20)","v":59.7307472719637},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!L$20)","v":61.564530509565614},{"$f":"MMULT('AER - Inputs'!$H413:$Y413,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H766*'AER - Inputs'!$J766+('AER - Inputs'!$I766*'AER - Inputs'!M$20)","v":54.017882697518601},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D13,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E13)","v":64.063686263480648},54.017882697518601,-10.045803565962046,-0.15680963978010476]
[{"$f":"'AER - Inputs'!$A$61","v":1},{"$f":"'AER - Inputs'!$B$61","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$61","v":"Clearance to Work"},{"$f":"'AER - Inputs'!$E$61","v":"Clearance to Work"},{"$f":"'AER - Inputs'!$F$61","v":"Per Job"},{"$f":"'AER - Inputs'!$G$61","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!H$20)","v":1981.5023733637831},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!I$20)","v":2051.5147871493709},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!J$20)","v":2104.7414664309777},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!K$20)","v":2155.2797933229331},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!L$20)","v":2221.448661750816},{"$f":"MMULT('AER - Inputs'!$H414:$Y414,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H767*'AER - Inputs'!$J767+('AER - Inputs'!$I767*'AER - Inputs'!M$20)","v":2309.0144800409957},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D14,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E14)","v":2311.6263364458046},2309.0144800409957,-2.6118564048088047,-1.1298782868275385E-3]
[{"$f":"'AER - Inputs'!$A$62","v":1},{"$f":"'AER - Inputs'!$B$62","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$62","v":"Customer Interface co-ordination"},{"$f":"'AER - Inputs'!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"'AER - Inputs'!$F$62","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$62","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!H$20)","v":177.52},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!I$20)","v":183.79231330241547},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!J$20)","v":188.56081634994433},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!K$20)","v":193.08847370249643},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!L$20)","v":199.01644920291298},{"$f":"MMULT('AER - Inputs'!$H415:$Y415,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H768*'AER - Inputs'!$J768+('AER - Inputs'!$I768*'AER - Inputs'!M$20)","v":196.38945466836657},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D15,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E15)","v":207.09533975941483},196.38945466836657,-10.705885091048259,-5.1695441836042355E-2]
[{"$f":"'AER - Inputs'!$A$63","v":1},{"$f":"'AER - Inputs'!$B$63","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"'AER - Inputs'!$F$63","v":"Per Job"},{"$f":"'AER - Inputs'!$G$63","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!H$20)","v":1774.0478758689628},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!I$20)","v":1836.1313073372403},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!J$20)","v":1883.1320148816321},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!K$20)","v":1927.6790042499892},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!L$20)","v":1986.1833092861104},{"$f":"MMULT('AER - Inputs'!$H416:$Y416,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H769*'AER - Inputs'!$J769+('AER - Inputs'!$I769*'AER - Inputs'!M$20)","v":1880.0633164098317},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D16,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E16)","v":2069.6093262874665},1880.0633164098317,-189.54600987763479,-9.1585405743048465E-2]
[{"$f":"'AER - Inputs'!$A$64","v":1},{"$f":"'AER - Inputs'!$B$64","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"'AER - Inputs'!$F$64","v":"Per Job"},{"$f":"'AER - Inputs'!$G$64","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!H$20)","v":3204.7844625049675},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!I$20)","v":3318.0190964366047},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!J$20)","v":3404.1053091232211},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!K$20)","v":3485.8435129031068},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!L$20)","v":3592.8617856489673},{"$f":"MMULT('AER - Inputs'!$H417:$Y417,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H770*'AER - Inputs'!$J770+('AER - Inputs'!$I770*'AER - Inputs'!M$20)","v":3380.0874398673368},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D17,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E17)","v":3738.7107205844968},3380.0874398673368,-358.62328071716001,-9.5921644523782282E-2]
[{"$f":"'AER - Inputs'!$A$65","v":1},{"$f":"'AER - Inputs'!$B$65","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"'AER - Inputs'!$F$65","v":"Per Job"},{"$f":"'AER - Inputs'!$G$65","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!H$20)","v":934.7733517405652},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!I$20)","v":967.00303598243988},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!J$20)","v":991.24154494390859},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!K$20)","v":1014.1493917438685},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!L$20)","v":1044.381906622682},{"$f":"MMULT('AER - Inputs'!$H418:$Y418,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H771*'AER - Inputs'!$J771+('AER - Inputs'!$I771*'AER - Inputs'!M$20)","v":992.60416648403327},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D18,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E18)","v":1090.5092658672788},992.60416648403327,-97.905099383245556,-8.9779245759440587E-2]
[{"$f":"'AER - Inputs'!$A$66","v":1},{"$f":"'AER - Inputs'!$B$66","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"'AER - Inputs'!$F$66","v":"Per Job"},{"$f":"'AER - Inputs'!$G$66","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!H$20)","v":1983.9883677096927},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!I$20)","v":2053.2899610421332},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!J$20)","v":2105.712252119205},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!K$20)","v":2155.3803855429856},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!L$20)","v":2220.6496338002025},{"$f":"MMULT('AER - Inputs'!$H419:$Y419,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H772*'AER - Inputs'!$J772+('AER - Inputs'!$I772*'AER - Inputs'!M$20)","v":2095.7764002267973},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D19,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E19)","v":2314.5265045604187},2095.7764002267973,-218.75010433362149,-9.4511816521698086E-2]
[{"$f":"'AER - Inputs'!$A$67","v":1},{"$f":"'AER - Inputs'!$B$67","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"'AER - Inputs'!$F$67","v":"Per Job"},{"$f":"'AER - Inputs'!$G$67","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!H$20)","v":858.37428965083109},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!I$20)","v":888.7032242803283},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!J$20)","v":911.76068493896059},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!K$20)","v":933.65356835367038},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!L$20)","v":962.31750345527917},{"$f":"MMULT('AER - Inputs'!$H420:$Y420,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H773*'AER - Inputs'!$J773+('AER - Inputs'!$I773*'AER - Inputs'!M$20)","v":908.48815323744543},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D20,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E20)","v":1001.3819015096058},908.48815323744543,-92.893748272160337,-9.2765555411098322E-2]
[{"$f":"'AER - Inputs'!$A$68","v":1},{"$f":"'AER - Inputs'!$B$68","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"'AER - Inputs'!$F$68","v":"Per Job"},{"$f":"'AER - Inputs'!$G$68","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!H$20)","v":1907.5893056199586},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!I$20)","v":1974.9901493400216},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!J$20)","v":2026.2313921142568},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!K$20)","v":2074.8845621527876},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!L$20)","v":2138.5852306327997},{"$f":"MMULT('AER - Inputs'!$H421:$Y421,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H774*'AER - Inputs'!$J774+('AER - Inputs'!$I774*'AER - Inputs'!M$20)","v":2011.6603869802095},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D21,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E21)","v":2225.3991402027468},2011.6603869802095,-213.7387532225373,-9.6045131572695966E-2]
[{"$f":"'AER - Inputs'!$A$69","v":1},{"$f":"'AER - Inputs'!$B$69","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"'AER - Inputs'!$F$69","v":"Per Job"},{"$f":"'AER - Inputs'!$G$69","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!H$20)","v":858.37428965083109},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!I$20)","v":888.7032242803283},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!J$20)","v":911.76068493896059},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!K$20)","v":933.65356835367038},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!L$20)","v":962.31750345527917},{"$f":"MMULT('AER - Inputs'!$H422:$Y422,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H775*'AER - Inputs'!$J775+('AER - Inputs'!$I775*'AER - Inputs'!M$20)","v":908.48815323744543},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D22,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E22)","v":1001.3819015096058},908.48815323744543,-92.893748272160337,-9.2765555411098322E-2]
[{"$f":"'AER - Inputs'!$A$70","v":1},{"$f":"'AER - Inputs'!$B$70","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"'AER - Inputs'!$F$70","v":"Per Job"},{"$f":"'AER - Inputs'!$G$70","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!H$20)","v":1907.5893056199586},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!I$20)","v":1974.9901493400216},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!J$20)","v":2026.2313921142568},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!K$20)","v":2074.8845621527876},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!L$20)","v":2138.5852306327997},{"$f":"MMULT('AER - Inputs'!$H423:$Y423,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H776*'AER - Inputs'!$J776+('AER - Inputs'!$I776*'AER - Inputs'!M$20)","v":2011.6603869802095},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D23,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E23)","v":2225.3991402027468},2011.6603869802095,-213.7387532225373,-9.6045131572695966E-2]
[{"$f":"'AER - Inputs'!$A$71","v":1},{"$f":"'AER - Inputs'!$B$71","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"'AER - Inputs'!$F$71","v":"Per Job"},{"$f":"'AER - Inputs'!$G$71","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!H$20)","v":2647.7865681184098},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!I$20)","v":2740.5811886769711},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!J$20)","v":2810.8768742148536},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!K$20)","v":2877.5208634575638},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!L$20)","v":2965.0045563056515},{"$f":"MMULT('AER - Inputs'!$H424:$Y424,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H777*'AER - Inputs'!$J777+('AER - Inputs'!$I777*'AER - Inputs'!M$20)","v":2805.467806800646},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D24,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E24)","v":3088.9153838153279},2805.467806800646,-283.44757701468188,-9.1762816974473624E-2]
[{"$f":"'AER - Inputs'!$A$72","v":1},{"$f":"'AER - Inputs'!$B$72","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"'AER - Inputs'!$F$72","v":"Per Job"},{"$f":"'AER - Inputs'!$G$72","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!H$20)","v":4135.8224513217147},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!I$20)","v":4281.1938365529204},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!J$20)","v":4391.4608134601531},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!K$20)","v":4496.0572396533298},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!L$20)","v":4633.23133504406},{"$f":"MMULT('AER - Inputs'!$H425:$Y425,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H778*'AER - Inputs'!$J778+('AER - Inputs'!$I778*'AER - Inputs'!M$20)","v":4368.5789401930915},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D25,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E25)","v":4824.8623013806109},4368.5789401930915,-456.2833611875194,-9.4569198598052448E-2]
[{"$f":"'AER - Inputs'!$A$73","v":1},{"$f":"'AER - Inputs'!$B$73","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"'AER - Inputs'!$F$73","v":"Per Job"},{"$f":"'AER - Inputs'!$G$73","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!H$20)","v":908.4661725380887},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!I$20)","v":940.04135449545731},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!J$20)","v":963.87318242577669},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!K$20)","v":986.43153771459254},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!L$20)","v":1016.1239293489108},{"$f":"MMULT('AER - Inputs'!$H426:$Y426,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H779*'AER - Inputs'!$J779+('AER - Inputs'!$I779*'AER - Inputs'!M$20)","v":963.63973977841783},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D26,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E26)","v":1059.8192353633992},963.63973977841783,-96.179495584981396,-9.0750849178541856E-2]
[{"$f":"'AER - Inputs'!$A$74","v":1},{"$f":"'AER - Inputs'!$B$74","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"'AER - Inputs'!$F$74","v":"Per Job"},{"$f":"'AER - Inputs'!$G$74","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!H$20)","v":1957.6811885072163},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!I$20)","v":2026.3282795551506},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!J$20)","v":2078.343889601073},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!K$20)","v":2127.6625315137098},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!L$20)","v":2192.3916565264312},{"$f":"MMULT('AER - Inputs'!$H427:$Y427,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H780*'AER - Inputs'!$J780+('AER - Inputs'!$I780*'AER - Inputs'!M$20)","v":2066.8119735211817},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D27,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E27)","v":2283.8364740565398},2066.8119735211817,-217.02450053535813,-9.5026287127239109E-2]
[{"$f":"'AER - Inputs'!$A$75","v":1},{"$f":"'AER - Inputs'!$B$75","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$75","v":"Per Job"},{"$f":"'AER - Inputs'!$G$75","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!H$20)","v":143.06238160847184},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!I$20)","v":148.11720404672138},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!J$20)","v":151.96011415649343},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!K$20)","v":155.60892805894505},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!L$20)","v":160.38625057587987},{"$f":"MMULT('AER - Inputs'!$H428:$Y428,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H781*'AER - Inputs'!$J781+('AER - Inputs'!$I781*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D28,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E28)","v":166.89698358493422},151.41469220624091,-15.482291378693304,-9.276555541109785E-2]
[{"$f":"'AER - Inputs'!$A$76","v":1},{"$f":"'AER - Inputs'!$B$76","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$76","v":"Per Job"},{"$f":"'AER - Inputs'!$G$76","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!H$20)","v":295.75848562570548},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!I$20)","v":306.20851876953361},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!J$20)","v":314.15311791351007},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!K$20)","v":321.69645433770393},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!L$20)","v":331.57280098500837},{"$f":"MMULT('AER - Inputs'!$H429:$Y429,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H782*'AER - Inputs'!$J782+('AER - Inputs'!$I782*'AER - Inputs'!M$20)","v":308.52420744344101},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D29,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E29)","v":345.03269528720966},308.52420744344101,-36.508487843768648,-0.10581167623369291]
[{"$f":"'AER - Inputs'!$A$77","v":1},{"$f":"'AER - Inputs'!$B$77","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$77","v":"Per Job"},{"$f":"'AER - Inputs'!$G$77","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!H$20)","v":286.12476321694368},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!I$20)","v":296.23440809344277},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!J$20)","v":303.92022831298686},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!K$20)","v":311.21785611789011},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!L$20)","v":320.77250115175974},{"$f":"MMULT('AER - Inputs'!$H430:$Y430,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H783*'AER - Inputs'!$J783+('AER - Inputs'!$I783*'AER - Inputs'!M$20)","v":302.82938441248183},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D30,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E30)","v":333.79396716986844},302.82938441248183,-30.964582757386609,-9.276555541109785E-2]
[{"$f":"'AER - Inputs'!$A$78","v":1},{"$f":"'AER - Inputs'!$B$78","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$78","v":"Per Job"},{"$f":"'AER - Inputs'!$G$78","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!H$20)","v":591.51697125141095},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!I$20)","v":612.41703753906722},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!J$20)","v":628.30623582702015},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!K$20)","v":643.39290867540785},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!L$20)","v":663.14560197001674},{"$f":"MMULT('AER - Inputs'!$H431:$Y431,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H784*'AER - Inputs'!$J784+('AER - Inputs'!$I784*'AER - Inputs'!M$20)","v":617.04841488688203},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D31,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E31)","v":690.06539057441933},617.04841488688203,-73.016975687537297,-0.10581167623369291]
[{"$f":"'AER - Inputs'!$A$79","v":1},{"$f":"'AER - Inputs'!$B$79","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$79","v":"Per Job"},{"$f":"'AER - Inputs'!$G$79","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!H$20)","v":250.35916781482572},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!I$20)","v":259.20510708176243},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!J$20)","v":265.93019977386348},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!K$20)","v":272.31562410315382},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!L$20)","v":280.67593850778979},{"$f":"MMULT('AER - Inputs'!$H432:$Y432,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H785*'AER - Inputs'!$J785+('AER - Inputs'!$I785*'AER - Inputs'!M$20)","v":264.97571136092159},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D32,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E32)","v":292.06972127363503},264.97571136092159,-27.094009912713432,-9.2765555411098322E-2]
[{"$f":"'AER - Inputs'!$A$80","v":1},{"$f":"'AER - Inputs'!$B$80","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$80","v":"Per Job"},{"$f":"'AER - Inputs'!$G$80","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!H$20)","v":517.57734984498461},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!I$20)","v":535.86490784668376},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!J$20)","v":549.76795634864266},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!K$20)","v":562.96879509098187},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!L$20)","v":580.25240172376471},{"$f":"MMULT('AER - Inputs'!$H433:$Y433,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H786*'AER - Inputs'!$J786+('AER - Inputs'!$I786*'AER - Inputs'!M$20)","v":539.9173630260218},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D33,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E33)","v":603.80721675261725},539.9173630260218,-63.889853726595447,-0.10581167623369336]
[{"$f":"'AER - Inputs'!$A$81","v":1},{"$f":"'AER - Inputs'!$B$81","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$81","v":"Per Job"},{"$f":"'AER - Inputs'!$G$81","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!H$20)","v":500.71833562965145},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!I$20)","v":518.41021416352487},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!J$20)","v":531.86039954772696},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!K$20)","v":544.63124820630765},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!L$20)","v":561.35187701557959},{"$f":"MMULT('AER - Inputs'!$H434:$Y434,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H787*'AER - Inputs'!$J787+('AER - Inputs'!$I787*'AER - Inputs'!M$20)","v":529.95142272184319},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D34,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E34)","v":584.13944254727005},529.95142272184319,-54.188019825426863,-9.2765555411098322E-2]
[{"$f":"'AER - Inputs'!$A$82","v":1},{"$f":"'AER - Inputs'!$B$82","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$82","v":"Per Job"},{"$f":"'AER - Inputs'!$G$82","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!H$20)","v":1035.1546996899692},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!I$20)","v":1071.7298156933675},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!J$20)","v":1099.5359126972853},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!K$20)","v":1125.9375901819637},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!L$20)","v":1160.5048034475294},{"$f":"MMULT('AER - Inputs'!$H435:$Y435,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H788*'AER - Inputs'!$J788+('AER - Inputs'!$I788*'AER - Inputs'!M$20)","v":1079.8347260520436},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D35,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E35)","v":1207.6144335052345},1079.8347260520436,-127.77970745319089,-0.10581167623369336]
[{"$f":"'AER - Inputs'!$A$83","v":0},{"$f":"'AER - Inputs'!$B$83","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$83","v":"Authorisation of ASPs "},{"$f":"'AER - Inputs'!$D$83","v":"Authorisation"},{"$f":"'AER - Inputs'!$E$83","v":"Authorisation - New"},{"$f":"'AER - Inputs'!$F$83","v":"Per Authorisation"},{"$f":"'AER - Inputs'!$G$83","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!H$20)","v":419.61341163649831},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!I$20)","v":434.29254895899606},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!J$20)","v":445.40369909313301},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!K$20)","v":455.93405348886682},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!L$20)","v":469.76538452723764},{"$f":"MMULT('AER - Inputs'!$H436:$Y436,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H789*'AER - Inputs'!$J789+('AER - Inputs'!$I789*'AER - Inputs'!M$20)","v":448.50412180033493},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D36,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E36)","v":489.52220623291913},448.50412180033493,-41.018084432584203,-8.3792081156513307E-2]
[{"$f":"'AER - Inputs'!$A$84","v":0},{"$f":"'AER - Inputs'!$B$84","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$84","v":"Authorisation of ASPs "},{"$f":"'AER - Inputs'!$D$84","v":"Authorisation"},{"$f":"'AER - Inputs'!$E$84","v":"Authorisation - Renewal"},{"$f":"'AER - Inputs'!$F$84","v":"Per Authorisation"},{"$f":"'AER - Inputs'!$G$84","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!H$20)","v":376.69469715395678},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!I$20)","v":389.85738774497969},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!J$20)","v":399.81566484618503},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!K$20)","v":409.25137507118336},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!L$20)","v":421.64950935447371},{"$f":"MMULT('AER - Inputs'!$H437:$Y437,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H790*'AER - Inputs'!$J790+('AER - Inputs'!$I790*'AER - Inputs'!M$20)","v":403.07971413846269},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D37,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E37)","v":439.45311115743891},403.07971413846269,-36.37339701897622,-8.2769688268164401E-2]
[{"$f":"'AER - Inputs'!$A$85","v":1},{"$f":"'AER - Inputs'!$B$85","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$85","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$85","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$85","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$85","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H438:$Y438,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H791*'AER - Inputs'!$J791+('AER - Inputs'!$I791*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D38,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E38)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$86","v":1},{"$f":"'AER - Inputs'!$B$86","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$86","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$86","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$86","v":"Per Job"},{"$f":"'AER - Inputs'!$G$86","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!H$20)","v":712.48},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!I$20)","v":737.65405239806773},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!J$20)","v":756.79253285831646},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!K$20)","v":774.96437440037539},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!L$20)","v":798.75642027992023},{"$f":"MMULT('AER - Inputs'!$H439:$Y439,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H792*'AER - Inputs'!$J792+('AER - Inputs'!$I792*'AER - Inputs'!M$20)","v":831.18120590236526},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D39,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E39)","v":831.18120590236515},831.18120590236515,0,0]
[{"$f":"'AER - Inputs'!$A$87","v":1},{"$f":"'AER - Inputs'!$B$87","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$87","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$87","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$87","v":"Per Job"},{"$f":"'AER - Inputs'!$G$87","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!H$20)","v":356.24},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!I$20)","v":368.82702619903387},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!J$20)","v":378.39626642915823},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!K$20)","v":387.4821872001877},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!L$20)","v":399.37821013996012},{"$f":"MMULT('AER - Inputs'!$H440:$Y440,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H793*'AER - Inputs'!$J793+('AER - Inputs'!$I793*'AER - Inputs'!M$20)","v":415.59060295118263},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D40,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E40)","v":415.59060295118257},415.59060295118257,0,0]
[{"$f":"'AER - Inputs'!$A$88","v":1},{"$f":"'AER - Inputs'!$B$88","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$88","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$88","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$88","v":"Per Job"},{"$f":"'AER - Inputs'!$G$88","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!H$20)","v":534.36},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!I$20)","v":553.24053929855086},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!J$20)","v":567.59439964373735},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!K$20)","v":581.2232808002816},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!L$20)","v":599.06731520994015},{"$f":"MMULT('AER - Inputs'!$H441:$Y441,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H794*'AER - Inputs'!$J794+('AER - Inputs'!$I794*'AER - Inputs'!M$20)","v":623.385904426774},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D41,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E41)","v":623.38590442677389},623.38590442677389,0,0]
[{"$f":"'AER - Inputs'!$A$89","v":1},{"$f":"'AER - Inputs'!$B$89","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$89","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$89","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"'AER - Inputs'!$F$89","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$89","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H442:$Y442,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H795*'AER - Inputs'!$J795+('AER - Inputs'!$I795*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D42,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E42)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$90","v":1},{"$f":"'AER - Inputs'!$B$90","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$90","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$90","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$90","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$90","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H443:$Y443,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H796*'AER - Inputs'!$J796+('AER - Inputs'!$I796*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D43,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E43)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$91","v":1},{"$f":"'AER - Inputs'!$B$91","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$91","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$91","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"'AER - Inputs'!$F$91","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$91","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H444:$Y444,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H797*'AER - Inputs'!$J797+('AER - Inputs'!$I797*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D44,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E44)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$92","v":1},{"$f":"'AER - Inputs'!$B$92","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$92","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$92","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"'AER - Inputs'!$F$92","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$92","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H445:$Y445,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H798*'AER - Inputs'!$J798+('AER - Inputs'!$I798*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D45,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E45)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$93","v":1},{"$f":"'AER - Inputs'!$B$93","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$93","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$93","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$93","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$93","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H446:$Y446,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H799*'AER - Inputs'!$J799+('AER - Inputs'!$I799*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D46,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E46)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$94","v":1},{"$f":"'AER - Inputs'!$B$94","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$94","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$94","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$94","v":"Per Job"},{"$f":"'AER - Inputs'!$G$94","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!H$20)","v":801.54},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!I$20)","v":829.86080894782617},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!J$20)","v":851.39159946560608},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!K$20)","v":871.83492120042229},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!L$20)","v":898.60097281491028},{"$f":"MMULT('AER - Inputs'!$H447:$Y447,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H800*'AER - Inputs'!$J800+('AER - Inputs'!$I800*'AER - Inputs'!M$20)","v":935.07885664016089},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D47,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E47)","v":935.07885664016078},935.07885664016078,0,0]
[{"$f":"'AER - Inputs'!$A$95","v":1},{"$f":"'AER - Inputs'!$B$95","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$95","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$95","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$95","v":"Per Job"},{"$f":"'AER - Inputs'!$G$95","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!H$20)","v":356.24},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!I$20)","v":368.82702619903387},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!J$20)","v":378.39626642915823},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!K$20)","v":387.4821872001877},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!L$20)","v":399.37821013996012},{"$f":"MMULT('AER - Inputs'!$H448:$Y448,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H801*'AER - Inputs'!$J801+('AER - Inputs'!$I801*'AER - Inputs'!M$20)","v":415.59060295118263},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D48,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E48)","v":415.59060295118257},415.59060295118257,0,0]
[{"$f":"'AER - Inputs'!$A$96","v":1},{"$f":"'AER - Inputs'!$B$96","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$96","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$96","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$96","v":"Per Job"},{"$f":"'AER - Inputs'!$G$96","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!H$20)","v":445.3},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!I$20)","v":461.03378274879231},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!J$20)","v":472.99533303644779},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!K$20)","v":484.35273400023459},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!L$20)","v":499.22276267495016},{"$f":"MMULT('AER - Inputs'!$H449:$Y449,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H802*'AER - Inputs'!$J802+('AER - Inputs'!$I802*'AER - Inputs'!M$20)","v":519.48825368897826},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D49,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E49)","v":519.48825368897826},519.48825368897826,0,0]
[{"$f":"'AER - Inputs'!$A$97","v":1},{"$f":"'AER - Inputs'!$B$97","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$97","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$97","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$97","v":"Per Job"},{"$f":"'AER - Inputs'!$G$97","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!H$20)","v":445.3},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!I$20)","v":461.03378274879231},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!J$20)","v":472.99533303644779},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!K$20)","v":484.35273400023459},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!L$20)","v":499.22276267495016},{"$f":"MMULT('AER - Inputs'!$H450:$Y450,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H803*'AER - Inputs'!$J803+('AER - Inputs'!$I803*'AER - Inputs'!M$20)","v":519.48825368897826},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D50,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E50)","v":519.48825368897826},519.48825368897826,0,0]
[{"$f":"'AER - Inputs'!$A$98","v":1},{"$f":"'AER - Inputs'!$B$98","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$98","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$98","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$98","v":"Per Job"},{"$f":"'AER - Inputs'!$G$98","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!H$20)","v":267.18},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!I$20)","v":276.62026964927543},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!J$20)","v":283.79719982186867},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!K$20)","v":290.6116404001408},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!L$20)","v":299.53365760497007},{"$f":"MMULT('AER - Inputs'!$H451:$Y451,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H804*'AER - Inputs'!$J804+('AER - Inputs'!$I804*'AER - Inputs'!M$20)","v":311.692952213387},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D51,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E51)","v":311.69295221338695},311.69295221338695,0,0]
[{"$f":"'AER - Inputs'!$A$99","v":1},{"$f":"'AER - Inputs'!$B$99","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$99","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$99","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$99","v":"Per Job"},{"$f":"'AER - Inputs'!$G$99","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!H$20)","v":534.36},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!I$20)","v":553.24053929855086},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!J$20)","v":567.59439964373735},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!K$20)","v":581.2232808002816},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!L$20)","v":599.06731520994015},{"$f":"MMULT('AER - Inputs'!$H452:$Y452,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H805*'AER - Inputs'!$J805+('AER - Inputs'!$I805*'AER - Inputs'!M$20)","v":623.385904426774},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D52,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E52)","v":623.38590442677389},623.38590442677389,0,0]
[{"$f":"'AER - Inputs'!$A$100","v":1},{"$f":"'AER - Inputs'!$B$100","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$100","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$100","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$100","v":"Per Job"},{"$f":"'AER - Inputs'!$G$100","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!H$20)","v":356.24},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!I$20)","v":368.82702619903387},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!J$20)","v":378.39626642915823},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!K$20)","v":387.4821872001877},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!L$20)","v":399.37821013996012},{"$f":"MMULT('AER - Inputs'!$H453:$Y453,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H806*'AER - Inputs'!$J806+('AER - Inputs'!$I806*'AER - Inputs'!M$20)","v":415.59060295118263},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D53,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E53)","v":415.59060295118257},415.59060295118257,0,0]
[{"$f":"'AER - Inputs'!$A$101","v":1},{"$f":"'AER - Inputs'!$B$101","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$101","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$101","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$101","v":"Per Job"},{"$f":"'AER - Inputs'!$G$101","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!H$20)","v":623.42000000000007},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!I$20)","v":645.4472958483093},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!J$20)","v":662.19346625102685},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!K$20)","v":678.0938276003285},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!L$20)","v":698.91186774493019},{"$f":"MMULT('AER - Inputs'!$H454:$Y454,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H807*'AER - Inputs'!$J807+('AER - Inputs'!$I807*'AER - Inputs'!M$20)","v":727.28355516456963},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D54,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E54)","v":727.28355516456963},727.28355516456963,0,0]
[{"$f":"'AER - Inputs'!$A$102","v":1},{"$f":"'AER - Inputs'!$B$102","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$102","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$102","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$102","v":"Per Job"},{"$f":"'AER - Inputs'!$G$102","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!H$20)","v":356.24},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!I$20)","v":368.82702619903387},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!J$20)","v":378.39626642915823},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!K$20)","v":387.4821872001877},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!L$20)","v":399.37821013996012},{"$f":"MMULT('AER - Inputs'!$H455:$Y455,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H808*'AER - Inputs'!$J808+('AER - Inputs'!$I808*'AER - Inputs'!M$20)","v":415.59060295118263},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D55,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E55)","v":415.59060295118257},415.59060295118257,0,0]
[{"$f":"'AER - Inputs'!$A$103","v":1},{"$f":"'AER - Inputs'!$B$103","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$103","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$103","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$103","v":"Per Job"},{"$f":"'AER - Inputs'!$G$103","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!H$20)","v":712.48},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!I$20)","v":737.65405239806773},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!J$20)","v":756.79253285831646},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!K$20)","v":774.96437440037539},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!L$20)","v":798.75642027992023},{"$f":"MMULT('AER - Inputs'!$H456:$Y456,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H809*'AER - Inputs'!$J809+('AER - Inputs'!$I809*'AER - Inputs'!M$20)","v":831.18120590236526},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D56,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E56)","v":831.18120590236515},831.18120590236515,0,0]
[{"$f":"'AER - Inputs'!$A$104","v":1},{"$f":"'AER - Inputs'!$B$104","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$104","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$104","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$104","v":"Per Job"},{"$f":"'AER - Inputs'!$G$104","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!H$20)","v":445.3},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!I$20)","v":461.03378274879231},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!J$20)","v":472.99533303644779},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!K$20)","v":484.35273400023459},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!L$20)","v":499.22276267495016},{"$f":"MMULT('AER - Inputs'!$H457:$Y457,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H810*'AER - Inputs'!$J810+('AER - Inputs'!$I810*'AER - Inputs'!M$20)","v":519.48825368897826},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D57,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E57)","v":519.48825368897826},519.48825368897826,0,0]
[{"$f":"'AER - Inputs'!$A$105","v":0},{"$f":"'AER - Inputs'!$B$105","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$105","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"'AER - Inputs'!$F$105","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$105","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!H$20)","v":1668.4022737276155},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!I$20)","v":1727.3519232053191},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!J$20)","v":1772.1681767360433},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!K$20)","v":1814.7208683857584},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!L$20)","v":1870.4342967515574},{"$f":"MMULT('AER - Inputs'!$H458:$Y458,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H811*'AER - Inputs'!$J811+('AER - Inputs'!$I811*'AER - Inputs'!M$20)","v":1911.9047991523739},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D58,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E58)","v":1946.3628646518744},1911.9047991523739,-34.458065499500435,-1.7703823950455194E-2]
[{"$f":"'AER - Inputs'!$A$106","v":0},{"$f":"'AER - Inputs'!$B$106","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$106","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"'AER - Inputs'!$F$106","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$106","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!H$20)","v":1668.4022737276155},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!I$20)","v":1727.3519232053191},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!J$20)","v":1772.1681767360433},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!K$20)","v":1814.7208683857584},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!L$20)","v":1870.4342967515574},{"$f":"MMULT('AER - Inputs'!$H459:$Y459,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H812*'AER - Inputs'!$J812+('AER - Inputs'!$I812*'AER - Inputs'!M$20)","v":1911.9047991523739},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D59,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E59)","v":1946.3628646518744},1911.9047991523739,-34.458065499500435,-1.7703823950455194E-2]
[{"$f":"'AER - Inputs'!$A$107","v":0},{"$f":"'AER - Inputs'!$B$107","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$107","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"'AER - Inputs'!$F$107","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$107","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!H$20)","v":1668.4022737276155},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!I$20)","v":1727.3519232053191},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!J$20)","v":1772.1681767360433},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!K$20)","v":1814.7208683857584},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!L$20)","v":1870.4342967515574},{"$f":"MMULT('AER - Inputs'!$H460:$Y460,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H813*'AER - Inputs'!$J813+('AER - Inputs'!$I813*'AER - Inputs'!M$20)","v":1911.9047991523739},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D60,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E60)","v":1946.3628646518744},1911.9047991523739,-34.458065499500435,-1.7703823950455194E-2]
[{"$f":"'AER - Inputs'!$A$108","v":0},{"$f":"'AER - Inputs'!$B$108","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$108","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"'AER - Inputs'!$F$108","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$108","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!H$20)","v":1668.4022737276155},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!I$20)","v":1727.3519232053191},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!J$20)","v":1772.1681767360433},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!K$20)","v":1814.7208683857584},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!L$20)","v":1870.4342967515574},{"$f":"MMULT('AER - Inputs'!$H461:$Y461,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H814*'AER - Inputs'!$J814+('AER - Inputs'!$I814*'AER - Inputs'!M$20)","v":1911.9047991523739},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D61,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E61)","v":1946.3628646518744},1911.9047991523739,-34.458065499500435,-1.7703823950455194E-2]
[{"$f":"'AER - Inputs'!$A$109","v":0},{"$f":"'AER - Inputs'!$B$109","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$109","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$109","v":"All Other - URD - Per Substation"},{"$f":"'AER - Inputs'!$F$109","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$109","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!H$20)","v":1668.4022737276155},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!I$20)","v":1727.3519232053191},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!J$20)","v":1772.1681767360433},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!K$20)","v":1814.7208683857584},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!L$20)","v":1870.4342967515574},{"$f":"MMULT('AER - Inputs'!$H462:$Y462,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H815*'AER - Inputs'!$J815+('AER - Inputs'!$I815*'AER - Inputs'!M$20)","v":1911.9047991523739},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D62,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E62)","v":1946.3628646518744},1911.9047991523739,-34.458065499500435,-1.7703823950455194E-2]
[{"$f":"'AER - Inputs'!$A$110","v":0},{"$f":"'AER - Inputs'!$B$110","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$110","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"'AER - Inputs'!$F$110","v":"Per Lot"},{"$f":"'AER - Inputs'!$G$110","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!H$20)","v":57.531112887159146},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!I$20)","v":59.563859420873065},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!J$20)","v":61.109247473656659},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!K$20)","v":62.576581668474432},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!L$20)","v":64.497734370743359},{"$f":"MMULT('AER - Inputs'!$H463:$Y463,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H816*'AER - Inputs'!$J816+('AER - Inputs'!$I816*'AER - Inputs'!M$20)","v":65.92775169490946},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D63,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E63)","v":67.115960850064639},65.92775169490946,-1.1882091551551781,-1.7703823950455055E-2]
[{"$f":"'AER - Inputs'!$A$111","v":1},{"$f":"'AER - Inputs'!$B$111","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$111","v":"Customer initiated asset relocations"},{"$f":"'AER - Inputs'!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"'AER - Inputs'!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"'AER - Inputs'!$F$111","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$111","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!H$20)","v":157.92327790551292},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!I$20)","v":163.50318032083402},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!J$20)","v":167.74528054598153},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!K$20)","v":171.77312242491359},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!L$20)","v":177.04669904934667},{"$f":"MMULT('AER - Inputs'!$H464:$Y464,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H817*'AER - Inputs'!$J817+('AER - Inputs'!$I817*'AER - Inputs'!M$20)","v":155.34412009760271},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D64,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E64)","v":184.23374771159695},155.34412009760271,-28.889627613994236,-0.15680963978010487]
[{"$f":"'AER - Inputs'!$A$112","v":0},{"$f":"'AER - Inputs'!$B$112","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$112","v":"Design related services"},{"$f":"'AER - Inputs'!$D$112","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$112","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$112","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$112","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H465:$Y465,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H818*'AER - Inputs'!$J818+('AER - Inputs'!$I818*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D65,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E65)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$113","v":0},{"$f":"'AER - Inputs'!$B$113","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$113","v":"Design related services"},{"$f":"'AER - Inputs'!$D$113","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$113","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$113","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$113","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H466:$Y466,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H819*'AER - Inputs'!$J819+('AER - Inputs'!$I819*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D66,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E66)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$114","v":0},{"$f":"'AER - Inputs'!$B$114","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$114","v":"Design related services"},{"$f":"'AER - Inputs'!$D$114","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"'AER - Inputs'!$F$114","v":"Per Job"},{"$f":"'AER - Inputs'!$G$114","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H467:$Y467,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H820*'AER - Inputs'!$J820+('AER - Inputs'!$I820*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D67,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E67)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$115","v":0},{"$f":"'AER - Inputs'!$B$115","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$115","v":"Design related services"},{"$f":"'AER - Inputs'!$D$115","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$115","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$115","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H468:$Y468,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H821*'AER - Inputs'!$J821+('AER - Inputs'!$I821*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D68,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E68)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$116","v":0},{"$f":"'AER - Inputs'!$B$116","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$116","v":"Design related services"},{"$f":"'AER - Inputs'!$D$116","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$116","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$116","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H469:$Y469,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H822*'AER - Inputs'!$J822+('AER - Inputs'!$I822*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D69,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E69)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$117","v":0},{"$f":"'AER - Inputs'!$B$117","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$117","v":"Design related services"},{"$f":"'AER - Inputs'!$D$117","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$117","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$117","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H470:$Y470,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H823*'AER - Inputs'!$J823+('AER - Inputs'!$I823*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D70,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E70)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$118","v":0},{"$f":"'AER - Inputs'!$B$118","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$118","v":"Design related services"},{"$f":"'AER - Inputs'!$D$118","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"'AER - Inputs'!$F$118","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$118","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H471:$Y471,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H824*'AER - Inputs'!$J824+('AER - Inputs'!$I824*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D71,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E71)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$119","v":0},{"$f":"'AER - Inputs'!$B$119","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$119","v":"Design related services"},{"$f":"'AER - Inputs'!$D$119","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"'AER - Inputs'!$F$119","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$119","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H472:$Y472,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H825*'AER - Inputs'!$J825+('AER - Inputs'!$I825*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D72,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E72)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$120","v":0},{"$f":"'AER - Inputs'!$B$120","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$120","v":"Design related services"},{"$f":"'AER - Inputs'!$D$120","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$120","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$120","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H473:$Y473,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H826*'AER - Inputs'!$J826+('AER - Inputs'!$I826*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D73,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E73)","v":166.60255447860538},{"$f":"MIN(M73,N73)","v":157.10951523720007},{"$f":"O73-N73","v":-9.4930392414053131},{"$f":"P73/N73","v":-5.6980154182596172E-2}]
[{"$f":"'AER - Inputs'!$A$121","v":0},{"$f":"'AER - Inputs'!$B$121","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$121","v":"Design related services"},{"$f":"'AER - Inputs'!$D$121","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$121","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$121","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H474:$Y474,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H827*'AER - Inputs'!$J827+('AER - Inputs'!$I827*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D74,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E74)","v":166.60255447860538},{"$f":"MIN(M74,N74)","v":157.10951523720007},-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$122","v":0},{"$f":"'AER - Inputs'!$B$122","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$122","v":"Design related services"},{"$f":"'AER - Inputs'!$D$122","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$122","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$122","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H475:$Y475,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H828*'AER - Inputs'!$J828+('AER - Inputs'!$I828*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D75,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E75)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$123","v":0},{"$f":"'AER - Inputs'!$B$123","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$123","v":"Design related services"},{"$f":"'AER - Inputs'!$D$123","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$123","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$123","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H476:$Y476,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H829*'AER - Inputs'!$J829+('AER - Inputs'!$I829*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D76,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E76)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$124","v":0},{"$f":"'AER - Inputs'!$B$124","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$124","v":"Design related services"},{"$f":"'AER - Inputs'!$D$124","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$124","v":"Per Job"},{"$f":"'AER - Inputs'!$G$124","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!H$20)","v":714.05},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!I$20)","v":739.27952520048302},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!J$20)","v":758.4601786541109},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!K$20)","v":776.67206313242207},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!L$20)","v":800.5165364654124},{"$f":"MMULT('AER - Inputs'!$H477:$Y477,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H830*'AER - Inputs'!$J830+('AER - Inputs'!$I830*'AER - Inputs'!M$20)","v":785.54757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D77,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E77)","v":833.01277239302692},785.54757618600036,-47.465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$125","v":0},{"$f":"'AER - Inputs'!$B$125","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$125","v":"Design related services"},{"$f":"'AER - Inputs'!$D$125","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$125","v":"Per Job"},{"$f":"'AER - Inputs'!$G$125","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H478:$Y478,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H831*'AER - Inputs'!$J831+('AER - Inputs'!$I831*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D78,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E78)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$126","v":0},{"$f":"'AER - Inputs'!$B$126","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$126","v":"Design related services"},{"$f":"'AER - Inputs'!$D$126","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$126","v":"Per Job"},{"$f":"'AER - Inputs'!$G$126","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H479:$Y479,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H832*'AER - Inputs'!$J832+('AER - Inputs'!$I832*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D79,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E79)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$127","v":0},{"$f":"'AER - Inputs'!$B$127","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$127","v":"Design related services"},{"$f":"'AER - Inputs'!$D$127","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"'AER - Inputs'!$F$127","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$127","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H480:$Y480,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H833*'AER - Inputs'!$J833+('AER - Inputs'!$I833*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D80,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E80)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$128","v":0},{"$f":"'AER - Inputs'!$B$128","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$128","v":"Design related services"},{"$f":"'AER - Inputs'!$D$128","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$128","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$128","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$128","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H481:$Y481,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H834*'AER - Inputs'!$J834+('AER - Inputs'!$I834*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D81,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E81)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$129","v":0},{"$f":"'AER - Inputs'!$B$129","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$129","v":"Design related services"},{"$f":"'AER - Inputs'!$D$129","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$129","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$129","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$129","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H482:$Y482,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H835*'AER - Inputs'!$J835+('AER - Inputs'!$I835*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D82,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E82)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$130","v":0},{"$f":"'AER - Inputs'!$B$130","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$130","v":"Design related services"},{"$f":"'AER - Inputs'!$D$130","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$130","v":"Per Job"},{"$f":"'AER - Inputs'!$G$130","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!H$20)","v":714.05},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!I$20)","v":739.27952520048302},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!J$20)","v":758.4601786541109},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!K$20)","v":776.67206313242207},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!L$20)","v":800.5165364654124},{"$f":"MMULT('AER - Inputs'!$H483:$Y483,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H836*'AER - Inputs'!$J836+('AER - Inputs'!$I836*'AER - Inputs'!M$20)","v":785.54757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D83,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E83)","v":833.01277239302692},785.54757618600036,-47.465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$131","v":0},{"$f":"'AER - Inputs'!$B$131","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$131","v":"Design related services"},{"$f":"'AER - Inputs'!$D$131","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$131","v":"Per Job"},{"$f":"'AER - Inputs'!$G$131","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H484:$Y484,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H837*'AER - Inputs'!$J837+('AER - Inputs'!$I837*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D84,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E84)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$132","v":0},{"$f":"'AER - Inputs'!$B$132","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$132","v":"Design related services"},{"$f":"'AER - Inputs'!$D$132","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$132","v":"Per Job"},{"$f":"'AER - Inputs'!$G$132","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H485:$Y485,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H838*'AER - Inputs'!$J838+('AER - Inputs'!$I838*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D85,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E85)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$133","v":0},{"$f":"'AER - Inputs'!$B$133","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$133","v":"Design related services"},{"$f":"'AER - Inputs'!$D$133","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"'AER - Inputs'!$F$133","v":"Per Job"},{"$f":"'AER - Inputs'!$G$133","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H486:$Y486,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H839*'AER - Inputs'!$J839+('AER - Inputs'!$I839*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D86,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E86)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$134","v":0},{"$f":"'AER - Inputs'!$B$134","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$134","v":"Design related services"},{"$f":"'AER - Inputs'!$D$134","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$134","v":"Per Job"},{"$f":"'AER - Inputs'!$G$134","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!H$20)","v":571.24},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!I$20)","v":591.42362016038646},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!J$20)","v":606.76814292328868},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!K$20)","v":621.33765050593763},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!L$20)","v":640.41322917232992},{"$f":"MMULT('AER - Inputs'!$H487:$Y487,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H840*'AER - Inputs'!$J840+('AER - Inputs'!$I840*'AER - Inputs'!M$20)","v":628.43806094880028},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D87,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E87)","v":666.41021791442154},628.43806094880028,-37.972156965621252,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$135","v":0},{"$f":"'AER - Inputs'!$B$135","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$135","v":"Design related services"},{"$f":"'AER - Inputs'!$D$135","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"'AER - Inputs'!$F$135","v":"Per Job"},{"$f":"'AER - Inputs'!$G$135","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!H$20)","v":856.86},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!I$20)","v":887.13543024057969},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!J$20)","v":910.15221438493302},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!K$20)","v":932.00647575890639},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!L$20)","v":960.61984375849488},{"$f":"MMULT('AER - Inputs'!$H488:$Y488,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H841*'AER - Inputs'!$J841+('AER - Inputs'!$I841*'AER - Inputs'!M$20)","v":942.65709142320043},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D88,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E88)","v":999.61532687163253},942.65709142320043,-56.958235448432106,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$136","v":0},{"$f":"'AER - Inputs'!$B$136","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$136","v":"Design related services"},{"$f":"'AER - Inputs'!$D$136","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$136","v":"Per Job"},{"$f":"'AER - Inputs'!$G$136","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!H$20)","v":714.05},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!I$20)","v":739.27952520048302},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!J$20)","v":758.4601786541109},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!K$20)","v":776.67206313242207},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!L$20)","v":800.5165364654124},{"$f":"MMULT('AER - Inputs'!$H489:$Y489,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H842*'AER - Inputs'!$J842+('AER - Inputs'!$I842*'AER - Inputs'!M$20)","v":785.54757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D89,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E89)","v":833.01277239302692},785.54757618600036,-47.465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$137","v":0},{"$f":"'AER - Inputs'!$B$137","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$137","v":"Design related services"},{"$f":"'AER - Inputs'!$D$137","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$137","v":"Per Job"},{"$f":"'AER - Inputs'!$G$137","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H490:$Y490,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H843*'AER - Inputs'!$J843+('AER - Inputs'!$I843*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D90,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E90)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$138","v":0},{"$f":"'AER - Inputs'!$B$138","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$138","v":"Design related services"},{"$f":"'AER - Inputs'!$D$138","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$138","v":"Per Job"},{"$f":"'AER - Inputs'!$G$138","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H491:$Y491,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H844*'AER - Inputs'!$J844+('AER - Inputs'!$I844*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D91,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E91)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$139","v":0},{"$f":"'AER - Inputs'!$B$139","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$139","v":"Design related services"},{"$f":"'AER - Inputs'!$D$139","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$139","v":"Per Job"},{"$f":"'AER - Inputs'!$G$139","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!H$20)","v":571.24},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!I$20)","v":591.42362016038646},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!J$20)","v":606.76814292328868},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!K$20)","v":621.33765050593763},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!L$20)","v":640.41322917232992},{"$f":"MMULT('AER - Inputs'!$H492:$Y492,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H845*'AER - Inputs'!$J845+('AER - Inputs'!$I845*'AER - Inputs'!M$20)","v":628.43806094880028},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D92,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E92)","v":666.41021791442154},628.43806094880028,-37.972156965621252,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$140","v":0},{"$f":"'AER - Inputs'!$B$140","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$140","v":"Design related services"},{"$f":"'AER - Inputs'!$D$140","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$140","v":"Per Job"},{"$f":"'AER - Inputs'!$G$140","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H493:$Y493,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H846*'AER - Inputs'!$J846+('AER - Inputs'!$I846*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D93,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E93)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$141","v":0},{"$f":"'AER - Inputs'!$B$141","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$141","v":"Design related services"},{"$f":"'AER - Inputs'!$D$141","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$141","v":"Per Job"},{"$f":"'AER - Inputs'!$G$141","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!H$20)","v":571.24},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!I$20)","v":591.42362016038646},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!J$20)","v":606.76814292328868},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!K$20)","v":621.33765050593763},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!L$20)","v":640.41322917232992},{"$f":"MMULT('AER - Inputs'!$H494:$Y494,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H847*'AER - Inputs'!$J847+('AER - Inputs'!$I847*'AER - Inputs'!M$20)","v":628.43806094880028},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D94,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E94)","v":666.41021791442154},628.43806094880028,-37.972156965621252,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$142","v":0},{"$f":"'AER - Inputs'!$B$142","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$142","v":"Design related services"},{"$f":"'AER - Inputs'!$D$142","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$142","v":"Per Job"},{"$f":"'AER - Inputs'!$G$142","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H495:$Y495,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H848*'AER - Inputs'!$J848+('AER - Inputs'!$I848*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D95,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E95)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$143","v":0},{"$f":"'AER - Inputs'!$B$143","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$143","v":"Design related services"},{"$f":"'AER - Inputs'!$D$143","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$143","v":"Per Job"},{"$f":"'AER - Inputs'!$G$143","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!H$20)","v":714.05},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!I$20)","v":739.27952520048302},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!J$20)","v":758.4601786541109},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!K$20)","v":776.67206313242207},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!L$20)","v":800.5165364654124},{"$f":"MMULT('AER - Inputs'!$H496:$Y496,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H849*'AER - Inputs'!$J849+('AER - Inputs'!$I849*'AER - Inputs'!M$20)","v":785.54757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D96,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E96)","v":833.01277239302692},785.54757618600036,-47.465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$144","v":0},{"$f":"'AER - Inputs'!$B$144","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$144","v":"Design related services"},{"$f":"'AER - Inputs'!$D$144","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$144","v":"Per Job"},{"$f":"'AER - Inputs'!$G$144","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H497:$Y497,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H850*'AER - Inputs'!$J850+('AER - Inputs'!$I850*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D97,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E97)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$145","v":0},{"$f":"'AER - Inputs'!$B$145","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$145","v":"Design related services"},{"$f":"'AER - Inputs'!$D$145","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$145","v":"Per Job"},{"$f":"'AER - Inputs'!$G$145","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!H$20)","v":856.86},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!I$20)","v":887.13543024057969},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!J$20)","v":910.15221438493302},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!K$20)","v":932.00647575890639},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!L$20)","v":960.61984375849488},{"$f":"MMULT('AER - Inputs'!$H498:$Y498,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H851*'AER - Inputs'!$J851+('AER - Inputs'!$I851*'AER - Inputs'!M$20)","v":942.65709142320043},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D98,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E98)","v":999.61532687163253},942.65709142320043,-56.958235448432106,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$146","v":0},{"$f":"'AER - Inputs'!$B$146","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$146","v":"Design related services"},{"$f":"'AER - Inputs'!$D$146","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$146","v":"Per Job"},{"$f":"'AER - Inputs'!$G$146","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H499:$Y499,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H852*'AER - Inputs'!$J852+('AER - Inputs'!$I852*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D99,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E99)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$147","v":0},{"$f":"'AER - Inputs'!$B$147","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$147","v":"Design related services"},{"$f":"'AER - Inputs'!$D$147","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$147","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$147","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$147","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H500:$Y500,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H853*'AER - Inputs'!$J853+('AER - Inputs'!$I853*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D100,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E100)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$148","v":0},{"$f":"'AER - Inputs'!$B$148","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$148","v":"Design related services"},{"$f":"'AER - Inputs'!$D$148","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$148","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$148","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$148","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H501:$Y501,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H854*'AER - Inputs'!$J854+('AER - Inputs'!$I854*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D101,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E101)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$149","v":0},{"$f":"'AER - Inputs'!$B$149","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$149","v":"Design related services"},{"$f":"'AER - Inputs'!$D$149","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$149","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$149","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H502:$Y502,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H855*'AER - Inputs'!$J855+('AER - Inputs'!$I855*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D102,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E102)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$150","v":0},{"$f":"'AER - Inputs'!$B$150","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$150","v":"Design related services"},{"$f":"'AER - Inputs'!$D$150","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$150","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$150","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H503:$Y503,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H856*'AER - Inputs'!$J856+('AER - Inputs'!$I856*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D103,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E103)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$151","v":0},{"$f":"'AER - Inputs'!$B$151","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$151","v":"Design related services"},{"$f":"'AER - Inputs'!$D$151","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$151","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$151","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H504:$Y504,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H857*'AER - Inputs'!$J857+('AER - Inputs'!$I857*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D104,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E104)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$152","v":0},{"$f":"'AER - Inputs'!$B$152","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$152","v":"Design related services"},{"$f":"'AER - Inputs'!$D$152","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"'AER - Inputs'!$F$152","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$152","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H505:$Y505,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H858*'AER - Inputs'!$J858+('AER - Inputs'!$I858*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D105,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E105)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$153","v":0},{"$f":"'AER - Inputs'!$B$153","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$153","v":"Design related services"},{"$f":"'AER - Inputs'!$D$153","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"'AER - Inputs'!$F$153","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$153","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H506:$Y506,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H859*'AER - Inputs'!$J859+('AER - Inputs'!$I859*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D106,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E106)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$154","v":0},{"$f":"'AER - Inputs'!$B$154","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$154","v":"Design related services"},{"$f":"'AER - Inputs'!$D$154","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$154","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$154","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H507:$Y507,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H860*'AER - Inputs'!$J860+('AER - Inputs'!$I860*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D107,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E107)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$155","v":0},{"$f":"'AER - Inputs'!$B$155","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$155","v":"Design related services"},{"$f":"'AER - Inputs'!$D$155","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$155","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$155","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H508:$Y508,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H861*'AER - Inputs'!$J861+('AER - Inputs'!$I861*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D108,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E108)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$156","v":0},{"$f":"'AER - Inputs'!$B$156","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$156","v":"Design related services"},{"$f":"'AER - Inputs'!$D$156","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$156","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$156","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H509:$Y509,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H862*'AER - Inputs'!$J862+('AER - Inputs'!$I862*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D109,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E109)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$157","v":0},{"$f":"'AER - Inputs'!$B$157","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$157","v":"Design related services"},{"$f":"'AER - Inputs'!$D$157","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$157","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$157","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H510:$Y510,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H863*'AER - Inputs'!$J863+('AER - Inputs'!$I863*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D110,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E110)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$158","v":0},{"$f":"'AER - Inputs'!$B$158","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$158","v":"Design related services"},{"$f":"'AER - Inputs'!$D$158","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$158","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$158","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H511:$Y511,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H864*'AER - Inputs'!$J864+('AER - Inputs'!$I864*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D111,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E111)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$159","v":0},{"$f":"'AER - Inputs'!$B$159","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$159","v":"Design related services"},{"$f":"'AER - Inputs'!$D$159","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$159","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$159","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H512:$Y512,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H865*'AER - Inputs'!$J865+('AER - Inputs'!$I865*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D112,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E112)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$160","v":0},{"$f":"'AER - Inputs'!$B$160","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$160","v":"Design related services"},{"$f":"'AER - Inputs'!$D$160","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$160","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$160","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H513:$Y513,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H866*'AER - Inputs'!$J866+('AER - Inputs'!$I866*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D113,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E113)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$161","v":0},{"$f":"'AER - Inputs'!$B$161","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$161","v":"Design related services"},{"$f":"'AER - Inputs'!$D$161","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"'AER - Inputs'!$F$161","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$161","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H514:$Y514,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H867*'AER - Inputs'!$J867+('AER - Inputs'!$I867*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D114,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E114)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$162","v":0},{"$f":"'AER - Inputs'!$B$162","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$162","v":"Design related services"},{"$f":"'AER - Inputs'!$D$162","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"'AER - Inputs'!$F$162","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$162","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H515:$Y515,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H868*'AER - Inputs'!$J868+('AER - Inputs'!$I868*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D115,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E115)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$163","v":0},{"$f":"'AER - Inputs'!$B$163","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$163","v":"Design related services"},{"$f":"'AER - Inputs'!$D$163","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$163","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$163","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H516:$Y516,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H869*'AER - Inputs'!$J869+('AER - Inputs'!$I869*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D116,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E116)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$164","v":0},{"$f":"'AER - Inputs'!$B$164","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$164","v":"Design related services"},{"$f":"'AER - Inputs'!$D$164","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$164","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$164","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H517:$Y517,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H870*'AER - Inputs'!$J870+('AER - Inputs'!$I870*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D117,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E117)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$165","v":0},{"$f":"'AER - Inputs'!$B$165","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$165","v":"Design related services"},{"$f":"'AER - Inputs'!$D$165","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$165","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$165","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H518:$Y518,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H871*'AER - Inputs'!$J871+('AER - Inputs'!$I871*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D118,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E118)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$166","v":0},{"$f":"'AER - Inputs'!$B$166","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$166","v":"Design related services"},{"$f":"'AER - Inputs'!$D$166","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$166","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$166","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H519:$Y519,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H872*'AER - Inputs'!$J872+('AER - Inputs'!$I872*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D119,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E119)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$167","v":0},{"$f":"'AER - Inputs'!$B$167","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$167","v":"Design related services"},{"$f":"'AER - Inputs'!$D$167","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"'AER - Inputs'!$F$167","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$167","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H520:$Y520,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H873*'AER - Inputs'!$J873+('AER - Inputs'!$I873*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D120,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E120)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$168","v":0},{"$f":"'AER - Inputs'!$B$168","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$168","v":"Design related services"},{"$f":"'AER - Inputs'!$D$168","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$168","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$168","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$168","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H521:$Y521,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H874*'AER - Inputs'!$J874+('AER - Inputs'!$I874*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D121,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E121)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$169","v":0},{"$f":"'AER - Inputs'!$B$169","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$169","v":"Design related services"},{"$f":"'AER - Inputs'!$D$169","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$169","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$169","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$169","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H522:$Y522,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H875*'AER - Inputs'!$J875+('AER - Inputs'!$I875*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D122,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E122)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$170","v":0},{"$f":"'AER - Inputs'!$B$170","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$170","v":"Design related services"},{"$f":"'AER - Inputs'!$D$170","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$170","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$170","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H523:$Y523,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H876*'AER - Inputs'!$J876+('AER - Inputs'!$I876*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D123,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E123)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$171","v":0},{"$f":"'AER - Inputs'!$B$171","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$171","v":"Design related services"},{"$f":"'AER - Inputs'!$D$171","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$171","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$171","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H524:$Y524,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H877*'AER - Inputs'!$J877+('AER - Inputs'!$I877*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D124,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E124)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$172","v":0},{"$f":"'AER - Inputs'!$B$172","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$172","v":"Design related services"},{"$f":"'AER - Inputs'!$D$172","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$172","v":"Per Job"},{"$f":"'AER - Inputs'!$G$172","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!H$20)","v":999.67000000000007},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!I$20)","v":1034.9913352806764},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!J$20)","v":1061.8442501157551},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!K$20)","v":1087.3408883853908},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!L$20)","v":1120.7231510515774},{"$f":"MMULT('AER - Inputs'!$H525:$Y525,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H878*'AER - Inputs'!$J878+('AER - Inputs'!$I878*'AER - Inputs'!M$20)","v":1099.7666066604006},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D125,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E125)","v":1166.2178813502378},1099.7666066604006,-66.451274689837192,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$173","v":0},{"$f":"'AER - Inputs'!$B$173","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$173","v":"Design related services"},{"$f":"'AER - Inputs'!$D$173","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$173","v":"Per Job"},{"$f":"'AER - Inputs'!$G$173","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!H$20)","v":428.43},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!I$20)","v":443.56771512028985},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!J$20)","v":455.07610719246651},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!K$20)","v":466.0032378794532},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!L$20)","v":480.30992187924744},{"$f":"MMULT('AER - Inputs'!$H526:$Y526,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H879*'AER - Inputs'!$J879+('AER - Inputs'!$I879*'AER - Inputs'!M$20)","v":471.32854571160021},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D126,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E126)","v":499.80766343581627},471.32854571160021,-28.479117724216053,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$174","v":0},{"$f":"'AER - Inputs'!$B$174","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$174","v":"Design related services"},{"$f":"'AER - Inputs'!$D$174","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$174","v":"Per Job"},{"$f":"'AER - Inputs'!$G$174","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!H$20)","v":1285.29},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!I$20)","v":1330.7031453608695},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!J$20)","v":1365.2283215773996},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!K$20)","v":1398.0097136383597},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!L$20)","v":1440.9297656377423},{"$f":"MMULT('AER - Inputs'!$H527:$Y527,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H880*'AER - Inputs'!$J880+('AER - Inputs'!$I880*'AER - Inputs'!M$20)","v":1413.9856371348005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D127,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E127)","v":1499.4229903074488},1413.9856371348005,-85.437353172648272,-5.6980154182596464E-2]
[{"$f":"'AER - Inputs'!$A$175","v":0},{"$f":"'AER - Inputs'!$B$175","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$175","v":"Design related services"},{"$f":"'AER - Inputs'!$D$175","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$175","v":"Per Job"},{"$f":"'AER - Inputs'!$G$175","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!H$20)","v":571.24},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!I$20)","v":591.42362016038646},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!J$20)","v":606.76814292328868},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!K$20)","v":621.33765050593763},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!L$20)","v":640.41322917232992},{"$f":"MMULT('AER - Inputs'!$H528:$Y528,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H881*'AER - Inputs'!$J881+('AER - Inputs'!$I881*'AER - Inputs'!M$20)","v":628.43806094880028},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D128,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E128)","v":666.41021791442154},628.43806094880028,-37.972156965621252,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$176","v":0},{"$f":"'AER - Inputs'!$B$176","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$176","v":"Design related services"},{"$f":"'AER - Inputs'!$D$176","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$176","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$176","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$176","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H529:$Y529,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H882*'AER - Inputs'!$J882+('AER - Inputs'!$I882*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D129,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E129)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$177","v":0},{"$f":"'AER - Inputs'!$B$177","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$177","v":"Design related services"},{"$f":"'AER - Inputs'!$D$177","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$177","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$177","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$177","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H530:$Y530,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H883*'AER - Inputs'!$J883+('AER - Inputs'!$I883*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D130,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E130)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$178","v":0},{"$f":"'AER - Inputs'!$B$178","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$178","v":"Design related services"},{"$f":"'AER - Inputs'!$D$178","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$178","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$178","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H531:$Y531,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H884*'AER - Inputs'!$J884+('AER - Inputs'!$I884*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D131,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E131)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$179","v":0},{"$f":"'AER - Inputs'!$B$179","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$179","v":"Design related services"},{"$f":"'AER - Inputs'!$D$179","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$179","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$179","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H532:$Y532,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H885*'AER - Inputs'!$J885+('AER - Inputs'!$I885*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D132,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E132)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$180","v":0},{"$f":"'AER - Inputs'!$B$180","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$180","v":"Design related services"},{"$f":"'AER - Inputs'!$D$180","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$180","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$180","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H533:$Y533,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H886*'AER - Inputs'!$J886+('AER - Inputs'!$I886*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D133,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E133)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$181","v":0},{"$f":"'AER - Inputs'!$B$181","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$181","v":"Design related services"},{"$f":"'AER - Inputs'!$D$181","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$181","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$181","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$181","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H534:$Y534,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H887*'AER - Inputs'!$J887+('AER - Inputs'!$I887*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D134,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E134)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$182","v":0},{"$f":"'AER - Inputs'!$B$182","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$182","v":"Design related services"},{"$f":"'AER - Inputs'!$D$182","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$182","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$182","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$182","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H535:$Y535,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H888*'AER - Inputs'!$J888+('AER - Inputs'!$I888*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D135,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E135)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$183","v":0},{"$f":"'AER - Inputs'!$B$183","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$183","v":"Design related services"},{"$f":"'AER - Inputs'!$D$183","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$183","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$183","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H536:$Y536,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H889*'AER - Inputs'!$J889+('AER - Inputs'!$I889*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D136,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E136)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$184","v":0},{"$f":"'AER - Inputs'!$B$184","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$184","v":"Design related services"},{"$f":"'AER - Inputs'!$D$184","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$184","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$184","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H537:$Y537,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H890*'AER - Inputs'!$J890+('AER - Inputs'!$I890*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D137,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E137)","v":166.60255447860538},{"$f":"MIN(M137,N137)","v":157.10951523720007},{"$f":"O137-N137","v":-9.4930392414053131},{"$f":"P137/N137","v":-5.6980154182596172E-2}]
[{"$f":"'AER - Inputs'!$A$185","v":0},{"$f":"'AER - Inputs'!$B$185","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$185","v":"Design related services"},{"$f":"'AER - Inputs'!$D$185","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$185","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$185","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H538:$Y538,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H891*'AER - Inputs'!$J891+('AER - Inputs'!$I891*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D138,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E138)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$186","v":1},{"$f":"'AER - Inputs'!$B$186","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$186","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$186","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H539:$Y539,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H892*'AER - Inputs'!$J892+('AER - Inputs'!$I892*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D139,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E139)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$187","v":1},{"$f":"'AER - Inputs'!$B$187","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$187","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$187","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H540:$Y540,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H893*'AER - Inputs'!$J893+('AER - Inputs'!$I893*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D140,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E140)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$188","v":1},{"$f":"'AER - Inputs'!$B$188","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$188","v":"Per Job"},{"$f":"'AER - Inputs'!$G$188","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!H$20)","v":85.685999999999993},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!I$20)","v":88.713543024057969},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!J$20)","v":91.015221438493299},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!K$20)","v":93.200647575890642},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!L$20)","v":96.061984375849491},{"$f":"MMULT('AER - Inputs'!$H541:$Y541,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H894*'AER - Inputs'!$J894+('AER - Inputs'!$I894*'AER - Inputs'!M$20)","v":94.265709142320034},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D141,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E141)","v":99.961532687163228},94.265709142320034,-5.6958235448431935,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$189","v":1},{"$f":"'AER - Inputs'!$B$189","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$189","v":"Per Job"},{"$f":"'AER - Inputs'!$G$189","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!H$20)","v":164.23149999999998},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!I$20)","v":170.03429079611109},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!J$20)","v":174.44584109044547},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!K$20)","v":178.63457452045705},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!L$20)","v":184.11880338704484},{"$f":"MMULT('AER - Inputs'!$H542:$Y542,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H895*'AER - Inputs'!$J895+('AER - Inputs'!$I895*'AER - Inputs'!M$20)","v":180.67594252278008},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D142,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E142)","v":191.59293765039618},180.67594252278008,-10.916995127616104,-5.6980154182596145E-2]
[{"$f":"'AER - Inputs'!$A$190","v":1},{"$f":"'AER - Inputs'!$B$190","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$190","v":"Per Job"},{"$f":"'AER - Inputs'!$G$190","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!H$20)","v":314.18200000000002},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!I$20)","v":325.28299108821255},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!J$20)","v":333.7224786078088},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!K$20)","v":341.73570777826575},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!L$20)","v":352.22727604478149},{"$f":"MMULT('AER - Inputs'!$H543:$Y543,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H896*'AER - Inputs'!$J896+('AER - Inputs'!$I896*'AER - Inputs'!M$20)","v":345.64093352184017},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D143,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E143)","v":366.52561985293192},345.64093352184017,-20.884686331091757,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$191","v":1},{"$f":"'AER - Inputs'!$B$191","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"'AER - Inputs'!$F$191","v":"Per Job"},{"$f":"'AER - Inputs'!$G$191","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H544:$Y544,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H897*'AER - Inputs'!$J897+('AER - Inputs'!$I897*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D144,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E144)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$192","v":1},{"$f":"'AER - Inputs'!$B$192","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"'AER - Inputs'!$F$192","v":"Per Job"},{"$f":"'AER - Inputs'!$G$192","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!H$20)","v":99.966999999999999},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!I$20)","v":103.49913352806763},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!J$20)","v":106.18442501157551},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!K$20)","v":108.73408883853908},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!L$20)","v":112.07231510515773},{"$f":"MMULT('AER - Inputs'!$H545:$Y545,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H898*'AER - Inputs'!$J898+('AER - Inputs'!$I898*'AER - Inputs'!M$20)","v":109.97666066604005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D145,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E145)","v":116.62178813502379},109.97666066604005,-6.6451274689837447,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$193","v":1},{"$f":"'AER - Inputs'!$B$193","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"'AER - Inputs'!$F$193","v":"Per Job"},{"$f":"'AER - Inputs'!$G$193","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!H$20)","v":214.215},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!I$20)","v":221.78385756014492},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!J$20)","v":227.53805359623325},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!K$20)","v":233.0016189397266},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!L$20)","v":240.15496093962372},{"$f":"MMULT('AER - Inputs'!$H546:$Y546,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H899*'AER - Inputs'!$J899+('AER - Inputs'!$I899*'AER - Inputs'!M$20)","v":235.66427285580011},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D146,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E146)","v":249.90383171790813},235.66427285580011,-14.239558862108026,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$194","v":1},{"$f":"'AER - Inputs'!$B$194","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$194","v":"Per Job"},{"$f":"'AER - Inputs'!$G$194","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H547:$Y547,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H900*'AER - Inputs'!$J900+('AER - Inputs'!$I900*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D147,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E147)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$195","v":1},{"$f":"'AER - Inputs'!$B$195","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$195","v":"Per Job"},{"$f":"'AER - Inputs'!$G$195","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H548:$Y548,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H901*'AER - Inputs'!$J901+('AER - Inputs'!$I901*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D148,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E148)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$196","v":1},{"$f":"'AER - Inputs'!$B$196","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$196","v":"Per Job"},{"$f":"'AER - Inputs'!$G$196","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!H$20)","v":284.19189999999998},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!I$20)","v":294.23325102979226},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!J$20)","v":301.86715110433613},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!K$20)","v":309.11548112670397},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!L$20)","v":318.60558151323414},{"$f":"MMULT('AER - Inputs'!$H549:$Y549,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H902*'AER - Inputs'!$J902+('AER - Inputs'!$I902*'AER - Inputs'!M$20)","v":312.64793532202816},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D149,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E149)","v":331.5390834124247},312.64793532202816,-18.891148090396541,-5.6980154182596075E-2]
[{"$f":"'AER - Inputs'!$A$197","v":1},{"$f":"'AER - Inputs'!$B$197","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$197","v":"Per Job"},{"$f":"'AER - Inputs'!$G$197","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!H$20)","v":499.83500000000004},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!I$20)","v":517.49566764033818},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!J$20)","v":530.92212505787757},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!K$20)","v":543.67044419269541},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!L$20)","v":560.36157552578868},{"$f":"MMULT('AER - Inputs'!$H550:$Y550,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H903*'AER - Inputs'!$J903+('AER - Inputs'!$I903*'AER - Inputs'!M$20)","v":549.88330333020031},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D150,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E150)","v":583.1089406751189},549.88330333020031,-33.225637344918596,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$198","v":1},{"$f":"'AER - Inputs'!$B$198","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$198","v":"Per Job"},{"$f":"'AER - Inputs'!$G$198","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!H$20)","v":999.67000000000007},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!I$20)","v":1034.9913352806764},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!J$20)","v":1061.8442501157551},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!K$20)","v":1087.3408883853908},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!L$20)","v":1120.7231510515774},{"$f":"MMULT('AER - Inputs'!$H551:$Y551,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H904*'AER - Inputs'!$J904+('AER - Inputs'!$I904*'AER - Inputs'!M$20)","v":1099.7666066604006},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D151,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E151)","v":1166.2178813502378},1099.7666066604006,-66.451274689837192,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$199","v":1},{"$f":"'AER - Inputs'!$B$199","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$199","v":"Per Job"},{"$f":"'AER - Inputs'!$G$199","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!H$20)","v":1256.7280000000001},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!I$20)","v":1301.1319643528502},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!J$20)","v":1334.8899144312352},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!K$20)","v":1366.942831113063},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!L$20)","v":1408.909104179126},{"$f":"MMULT('AER - Inputs'!$H552:$Y552,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H905*'AER - Inputs'!$J905+('AER - Inputs'!$I905*'AER - Inputs'!M$20)","v":1382.5637340873607},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D152,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E152)","v":1466.1024794117277},1382.5637340873607,-83.538745324367028,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$200","v":1},{"$f":"'AER - Inputs'!$B$200","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$200","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$200","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H553:$Y553,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H906*'AER - Inputs'!$J906+('AER - Inputs'!$I906*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D153,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E153)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$201","v":1},{"$f":"'AER - Inputs'!$B$201","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$201","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$201","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H554:$Y554,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H907*'AER - Inputs'!$J907+('AER - Inputs'!$I907*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D154,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E154)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$202","v":1},{"$f":"'AER - Inputs'!$B$202","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$202","v":"Per Job"},{"$f":"'AER - Inputs'!$G$202","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!H$20)","v":85.685999999999993},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!I$20)","v":88.713543024057969},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!J$20)","v":91.015221438493299},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!K$20)","v":93.200647575890642},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!L$20)","v":96.061984375849491},{"$f":"MMULT('AER - Inputs'!$H555:$Y555,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H908*'AER - Inputs'!$J908+('AER - Inputs'!$I908*'AER - Inputs'!M$20)","v":94.265709142320034},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D155,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E155)","v":99.961532687163228},94.265709142320034,-5.6958235448431935,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$203","v":1},{"$f":"'AER - Inputs'!$B$203","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$203","v":"Per Job"},{"$f":"'AER - Inputs'!$G$203","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H556:$Y556,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H909*'AER - Inputs'!$J909+('AER - Inputs'!$I909*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D156,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E156)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$204","v":1},{"$f":"'AER - Inputs'!$B$204","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$204","v":"Per Job"},{"$f":"'AER - Inputs'!$G$204","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!H$20)","v":314.18200000000002},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!I$20)","v":325.28299108821255},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!J$20)","v":333.7224786078088},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!K$20)","v":341.73570777826575},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!L$20)","v":352.22727604478149},{"$f":"MMULT('AER - Inputs'!$H557:$Y557,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H910*'AER - Inputs'!$J910+('AER - Inputs'!$I910*'AER - Inputs'!M$20)","v":345.64093352184017},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D157,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E157)","v":366.52561985293192},345.64093352184017,-20.884686331091757,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$205","v":1},{"$f":"'AER - Inputs'!$B$205","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$205","v":"Per Job"},{"$f":"'AER - Inputs'!$G$205","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H558:$Y558,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H911*'AER - Inputs'!$J911+('AER - Inputs'!$I911*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D158,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E158)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$206","v":1},{"$f":"'AER - Inputs'!$B$206","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$206","v":"Per Job"},{"$f":"'AER - Inputs'!$G$206","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!H$20)","v":99.966999999999999},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!I$20)","v":103.49913352806763},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!J$20)","v":106.18442501157551},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!K$20)","v":108.73408883853908},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!L$20)","v":112.07231510515773},{"$f":"MMULT('AER - Inputs'!$H559:$Y559,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H912*'AER - Inputs'!$J912+('AER - Inputs'!$I912*'AER - Inputs'!M$20)","v":109.97666066604005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D159,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E159)","v":116.62178813502379},109.97666066604005,-6.6451274689837447,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$207","v":1},{"$f":"'AER - Inputs'!$B$207","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$207","v":"Per Job"},{"$f":"'AER - Inputs'!$G$207","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!H$20)","v":214.215},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!I$20)","v":221.78385756014492},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!J$20)","v":227.53805359623325},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!K$20)","v":233.0016189397266},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!L$20)","v":240.15496093962372},{"$f":"MMULT('AER - Inputs'!$H560:$Y560,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H913*'AER - Inputs'!$J913+('AER - Inputs'!$I913*'AER - Inputs'!M$20)","v":235.66427285580011},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D160,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E160)","v":249.90383171790813},235.66427285580011,-14.239558862108026,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$208","v":1},{"$f":"'AER - Inputs'!$B$208","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$208","v":"Per Job"},{"$f":"'AER - Inputs'!$G$208","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H561:$Y561,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H914*'AER - Inputs'!$J914+('AER - Inputs'!$I914*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D161,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E161)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$209","v":1},{"$f":"'AER - Inputs'!$B$209","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$209","v":"Per Job"},{"$f":"'AER - Inputs'!$G$209","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H562:$Y562,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H915*'AER - Inputs'!$J915+('AER - Inputs'!$I915*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D162,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E162)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$210","v":1},{"$f":"'AER - Inputs'!$B$210","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$210","v":"Per Job"},{"$f":"'AER - Inputs'!$G$210","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!H$20)","v":284.19189999999998},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!I$20)","v":294.23325102979226},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!J$20)","v":301.86715110433613},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!K$20)","v":309.11548112670397},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!L$20)","v":318.60558151323414},{"$f":"MMULT('AER - Inputs'!$H563:$Y563,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H916*'AER - Inputs'!$J916+('AER - Inputs'!$I916*'AER - Inputs'!M$20)","v":312.64793532202816},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D163,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E163)","v":331.5390834124247},312.64793532202816,-18.891148090396541,-5.6980154182596075E-2]
[{"$f":"'AER - Inputs'!$A$211","v":1},{"$f":"'AER - Inputs'!$B$211","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$211","v":"Per Job"},{"$f":"'AER - Inputs'!$G$211","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!H$20)","v":485.55399999999997},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!I$20)","v":502.71007713632849},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!J$20)","v":515.75292148479537},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!K$20)","v":528.13700293004695},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!L$20)","v":544.35124479648039},{"$f":"MMULT('AER - Inputs'!$H564:$Y564,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H917*'AER - Inputs'!$J917+('AER - Inputs'!$I917*'AER - Inputs'!M$20)","v":534.17235180648026},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D164,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E164)","v":566.44868522725824},534.17235180648026,-32.276333420777974,-5.698015418259602E-2]
[{"$f":"'AER - Inputs'!$A$212","v":1},{"$f":"'AER - Inputs'!$B$212","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$212","v":"Per Job"},{"$f":"'AER - Inputs'!$G$212","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!H$20)","v":999.67000000000007},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!I$20)","v":1034.9913352806764},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!J$20)","v":1061.8442501157551},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!K$20)","v":1087.3408883853908},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!L$20)","v":1120.7231510515774},{"$f":"MMULT('AER - Inputs'!$H565:$Y565,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H918*'AER - Inputs'!$J918+('AER - Inputs'!$I918*'AER - Inputs'!M$20)","v":1099.7666066604006},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D165,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E165)","v":1166.2178813502378},1099.7666066604006,-66.451274689837192,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$213","v":1},{"$f":"'AER - Inputs'!$B$213","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$213","v":"Per Job"},{"$f":"'AER - Inputs'!$G$213","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!H$20)","v":1213.885},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!I$20)","v":1256.7751928408213},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!J$20)","v":1289.3823037119885},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!K$20)","v":1320.3425073251174},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!L$20)","v":1360.878111991201},{"$f":"MMULT('AER - Inputs'!$H566:$Y566,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H919*'AER - Inputs'!$J919+('AER - Inputs'!$I919*'AER - Inputs'!M$20)","v":1335.4308795162005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D166,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E166)","v":1416.1217130681457},1335.4308795162005,-80.690833551945161,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$214","v":1},{"$f":"'AER - Inputs'!$B$214","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$214","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$214","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H567:$Y567,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H920*'AER - Inputs'!$J920+('AER - Inputs'!$I920*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D167,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E167)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$215","v":1},{"$f":"'AER - Inputs'!$B$215","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$215","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$215","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H568:$Y568,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H921*'AER - Inputs'!$J921+('AER - Inputs'!$I921*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D168,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E168)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$216","v":1},{"$f":"'AER - Inputs'!$B$216","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$216","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$216","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H569:$Y569,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H922*'AER - Inputs'!$J922+('AER - Inputs'!$I922*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D169,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E169)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$217","v":1},{"$f":"'AER - Inputs'!$B$217","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$217","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$217","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H570:$Y570,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H923*'AER - Inputs'!$J923+('AER - Inputs'!$I923*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D170,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E170)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$218","v":1},{"$f":"'AER - Inputs'!$B$218","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$218","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$218","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H571:$Y571,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H924*'AER - Inputs'!$J924+('AER - Inputs'!$I924*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D171,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E171)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$219","v":1},{"$f":"'AER - Inputs'!$B$219","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$219","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$219","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H572:$Y572,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H925*'AER - Inputs'!$J925+('AER - Inputs'!$I925*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D172,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E172)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$220","v":1},{"$f":"'AER - Inputs'!$B$220","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$220","v":"Per Job"},{"$f":"'AER - Inputs'!$G$220","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!H$20)","v":85.685999999999993},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!I$20)","v":88.713543024057969},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!J$20)","v":91.015221438493299},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!K$20)","v":93.200647575890642},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!L$20)","v":96.061984375849491},{"$f":"MMULT('AER - Inputs'!$H573:$Y573,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H926*'AER - Inputs'!$J926+('AER - Inputs'!$I926*'AER - Inputs'!M$20)","v":94.265709142320034},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D173,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E173)","v":99.961532687163228},94.265709142320034,-5.6958235448431935,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$221","v":1},{"$f":"'AER - Inputs'!$B$221","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$221","v":"Per Job"},{"$f":"'AER - Inputs'!$G$221","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!H$20)","v":157.09100000000001},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!I$20)","v":162.64149554410628},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!J$20)","v":166.8612393039044},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!K$20)","v":170.86785388913287},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!L$20)","v":176.11363802239075},{"$f":"MMULT('AER - Inputs'!$H574:$Y574,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H927*'AER - Inputs'!$J927+('AER - Inputs'!$I927*'AER - Inputs'!M$20)","v":172.82046676092008},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D174,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E174)","v":183.26280992646596},172.82046676092008,-10.442343165545878,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$222","v":1},{"$f":"'AER - Inputs'!$B$222","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$222","v":"Per Job"},{"$f":"'AER - Inputs'!$G$222","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!H$20)","v":314.18200000000002},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!I$20)","v":325.28299108821255},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!J$20)","v":333.7224786078088},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!K$20)","v":341.73570777826575},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!L$20)","v":352.22727604478149},{"$f":"MMULT('AER - Inputs'!$H575:$Y575,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H928*'AER - Inputs'!$J928+('AER - Inputs'!$I928*'AER - Inputs'!M$20)","v":345.64093352184017},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D175,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E175)","v":366.52561985293192},345.64093352184017,-20.884686331091757,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$223","v":1},{"$f":"'AER - Inputs'!$B$223","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$223","v":"Per Job"},{"$f":"'AER - Inputs'!$G$223","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H576:$Y576,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H929*'AER - Inputs'!$J929+('AER - Inputs'!$I929*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D176,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E176)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$224","v":1},{"$f":"'AER - Inputs'!$B$224","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$224","v":"Per Job"},{"$f":"'AER - Inputs'!$G$224","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!H$20)","v":99.966999999999999},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!I$20)","v":103.49913352806763},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!J$20)","v":106.18442501157551},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!K$20)","v":108.73408883853908},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!L$20)","v":112.07231510515773},{"$f":"MMULT('AER - Inputs'!$H577:$Y577,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H930*'AER - Inputs'!$J930+('AER - Inputs'!$I930*'AER - Inputs'!M$20)","v":109.97666066604005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D177,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E177)","v":116.62178813502379},109.97666066604005,-6.6451274689837447,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$225","v":1},{"$f":"'AER - Inputs'!$B$225","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$225","v":"Per Job"},{"$f":"'AER - Inputs'!$G$225","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!H$20)","v":214.215},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!I$20)","v":221.78385756014492},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!J$20)","v":227.53805359623325},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!K$20)","v":233.0016189397266},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!L$20)","v":240.15496093962372},{"$f":"MMULT('AER - Inputs'!$H578:$Y578,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H931*'AER - Inputs'!$J931+('AER - Inputs'!$I931*'AER - Inputs'!M$20)","v":235.66427285580011},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D178,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E178)","v":249.90383171790813},235.66427285580011,-14.239558862108026,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$226","v":1},{"$f":"'AER - Inputs'!$B$226","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$226","v":"Per Job"},{"$f":"'AER - Inputs'!$G$226","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H579:$Y579,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H932*'AER - Inputs'!$J932+('AER - Inputs'!$I932*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D179,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E179)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$227","v":1},{"$f":"'AER - Inputs'!$B$227","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$227","v":"Per Job"},{"$f":"'AER - Inputs'!$G$227","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H580:$Y580,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H933*'AER - Inputs'!$J933+('AER - Inputs'!$I933*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D180,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E180)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$228","v":1},{"$f":"'AER - Inputs'!$B$228","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$228","v":"Per Job"},{"$f":"'AER - Inputs'!$G$228","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!H$20)","v":284.19189999999998},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!I$20)","v":294.23325102979226},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!J$20)","v":301.86715110433613},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!K$20)","v":309.11548112670397},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!L$20)","v":318.60558151323414},{"$f":"MMULT('AER - Inputs'!$H581:$Y581,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H934*'AER - Inputs'!$J934+('AER - Inputs'!$I934*'AER - Inputs'!M$20)","v":312.64793532202816},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D181,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E181)","v":331.5390834124247},312.64793532202816,-18.891148090396541,-5.6980154182596075E-2]
[{"$f":"'AER - Inputs'!$A$229","v":1},{"$f":"'AER - Inputs'!$B$229","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$229","v":"Per Job"},{"$f":"'AER - Inputs'!$G$229","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!H$20)","v":499.83500000000004},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!I$20)","v":517.49566764033818},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!J$20)","v":530.92212505787757},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!K$20)","v":543.67044419269541},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!L$20)","v":560.36157552578868},{"$f":"MMULT('AER - Inputs'!$H582:$Y582,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H935*'AER - Inputs'!$J935+('AER - Inputs'!$I935*'AER - Inputs'!M$20)","v":549.88330333020031},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D182,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E182)","v":583.1089406751189},549.88330333020031,-33.225637344918596,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$230","v":1},{"$f":"'AER - Inputs'!$B$230","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$230","v":"Per Job"},{"$f":"'AER - Inputs'!$G$230","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!H$20)","v":999.67000000000007},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!I$20)","v":1034.9913352806764},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!J$20)","v":1061.8442501157551},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!K$20)","v":1087.3408883853908},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!L$20)","v":1120.7231510515774},{"$f":"MMULT('AER - Inputs'!$H583:$Y583,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H936*'AER - Inputs'!$J936+('AER - Inputs'!$I936*'AER - Inputs'!M$20)","v":1099.7666066604006},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D183,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E183)","v":1166.2178813502378},1099.7666066604006,-66.451274689837192,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$231","v":1},{"$f":"'AER - Inputs'!$B$231","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$231","v":"Per Job"},{"$f":"'AER - Inputs'!$G$231","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!H$20)","v":1256.7280000000001},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!I$20)","v":1301.1319643528502},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!J$20)","v":1334.8899144312352},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!K$20)","v":1366.942831113063},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!L$20)","v":1408.909104179126},{"$f":"MMULT('AER - Inputs'!$H584:$Y584,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H937*'AER - Inputs'!$J937+('AER - Inputs'!$I937*'AER - Inputs'!M$20)","v":1382.5637340873607},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D184,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E184)","v":1466.1024794117277},1382.5637340873607,-83.538745324367028,-5.6980154182596346E-2]
[{"$f":"'AER - Inputs'!$A$232","v":1},{"$f":"'AER - Inputs'!$B$232","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$232","v":"Per Job"},{"$f":"'AER - Inputs'!$G$232","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H585:$Y585,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H938*'AER - Inputs'!$J938+('AER - Inputs'!$I938*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D185,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E185)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$233","v":1},{"$f":"'AER - Inputs'!$B$233","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$233","v":"Per Job"},{"$f":"'AER - Inputs'!$G$233","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H586:$Y586,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H939*'AER - Inputs'!$J939+('AER - Inputs'!$I939*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D186,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E186)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$234","v":1},{"$f":"'AER - Inputs'!$B$234","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$234","v":"Per Job"},{"$f":"'AER - Inputs'!$G$234","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!H$20)","v":357.02499999999998},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!I$20)","v":369.63976260024151},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!J$20)","v":379.23008932705545},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!K$20)","v":388.33603156621103},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!L$20)","v":400.2582682327062},{"$f":"MMULT('AER - Inputs'!$H587:$Y587,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H940*'AER - Inputs'!$J940+('AER - Inputs'!$I940*'AER - Inputs'!M$20)","v":392.77378809300018},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D187,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E187)","v":416.50638619651346},392.77378809300018,-23.732598103513283,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$235","v":1},{"$f":"'AER - Inputs'!$B$235","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$235","v":"Per Job"},{"$f":"'AER - Inputs'!$G$235","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H588:$Y588,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H941*'AER - Inputs'!$J941+('AER - Inputs'!$I941*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D188,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E188)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$236","v":1},{"$f":"'AER - Inputs'!$B$236","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$236","v":"Per Job"},{"$f":"'AER - Inputs'!$G$236","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H589:$Y589,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H942*'AER - Inputs'!$J942+('AER - Inputs'!$I942*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D189,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E189)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$237","v":1},{"$f":"'AER - Inputs'!$B$237","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$237","v":"Per Job"},{"$f":"'AER - Inputs'!$G$237","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!H$20)","v":357.02499999999998},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!I$20)","v":369.63976260024151},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!J$20)","v":379.23008932705545},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!K$20)","v":388.33603156621103},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!L$20)","v":400.2582682327062},{"$f":"MMULT('AER - Inputs'!$H590:$Y590,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H943*'AER - Inputs'!$J943+('AER - Inputs'!$I943*'AER - Inputs'!M$20)","v":392.77378809300018},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D190,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E190)","v":416.50638619651346},392.77378809300018,-23.732598103513283,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$238","v":1},{"$f":"'AER - Inputs'!$B$238","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"'AER - Inputs'!$F$238","v":"Per Job"},{"$f":"'AER - Inputs'!$G$238","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H591:$Y591,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H944*'AER - Inputs'!$J944+('AER - Inputs'!$I944*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D191,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E191)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$239","v":1},{"$f":"'AER - Inputs'!$B$239","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"'AER - Inputs'!$F$239","v":"Per Job"},{"$f":"'AER - Inputs'!$G$239","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H592:$Y592,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H945*'AER - Inputs'!$J945+('AER - Inputs'!$I945*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D192,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E192)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$240","v":1},{"$f":"'AER - Inputs'!$B$240","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"'AER - Inputs'!$F$240","v":"Per Job"},{"$f":"'AER - Inputs'!$G$240","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!H$20)","v":357.02499999999998},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!I$20)","v":369.63976260024151},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!J$20)","v":379.23008932705545},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!K$20)","v":388.33603156621103},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!L$20)","v":400.2582682327062},{"$f":"MMULT('AER - Inputs'!$H593:$Y593,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H946*'AER - Inputs'!$J946+('AER - Inputs'!$I946*'AER - Inputs'!M$20)","v":392.77378809300018},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D193,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E193)","v":416.50638619651346},392.77378809300018,-23.732598103513283,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$241","v":1},{"$f":"'AER - Inputs'!$B$241","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$241","v":"Per Job"},{"$f":"'AER - Inputs'!$G$241","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!H$20)","v":85.685999999999993},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!I$20)","v":88.713543024057969},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!J$20)","v":91.015221438493299},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!K$20)","v":93.200647575890642},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!L$20)","v":96.061984375849491},{"$f":"MMULT('AER - Inputs'!$H594:$Y594,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H947*'AER - Inputs'!$J947+('AER - Inputs'!$I947*'AER - Inputs'!M$20)","v":94.265709142320034},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D194,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E194)","v":99.961532687163228},94.265709142320034,-5.6958235448431935,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$242","v":1},{"$f":"'AER - Inputs'!$B$242","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$242","v":"Per Job"},{"$f":"'AER - Inputs'!$G$242","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H595:$Y595,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H948*'AER - Inputs'!$J948+('AER - Inputs'!$I948*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D195,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E195)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$243","v":1},{"$f":"'AER - Inputs'!$B$243","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$243","v":"Per Job"},{"$f":"'AER - Inputs'!$G$243","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H596:$Y596,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H949*'AER - Inputs'!$J949+('AER - Inputs'!$I949*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D196,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E196)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$244","v":1},{"$f":"'AER - Inputs'!$B$244","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$244","v":"Per Job"},{"$f":"'AER - Inputs'!$G$244","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H597:$Y597,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H950*'AER - Inputs'!$J950+('AER - Inputs'!$I950*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D197,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E197)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$245","v":1},{"$f":"'AER - Inputs'!$B$245","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$245","v":"Per Job"},{"$f":"'AER - Inputs'!$G$245","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!H$20)","v":92.82650000000001},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!I$20)","v":96.1063382760628},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!J$20)","v":98.599823225034413},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!K$20)","v":100.96736820721488},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!L$20)","v":104.06714974050361},{"$f":"MMULT('AER - Inputs'!$H598:$Y598,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H951*'AER - Inputs'!$J951+('AER - Inputs'!$I951*'AER - Inputs'!M$20)","v":102.12118490418005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D198,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E198)","v":108.29166041109352},102.12118490418005,-6.170475506913462,-5.6980154182596242E-2]
[{"$f":"'AER - Inputs'!$A$246","v":1},{"$f":"'AER - Inputs'!$B$246","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$246","v":"Per Job"},{"$f":"'AER - Inputs'!$G$246","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!H$20)","v":199.934},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!I$20)","v":206.99826705613526},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!J$20)","v":212.36885002315103},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!K$20)","v":217.46817767707816},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!L$20)","v":224.14463021031546},{"$f":"MMULT('AER - Inputs'!$H599:$Y599,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H952*'AER - Inputs'!$J952+('AER - Inputs'!$I952*'AER - Inputs'!M$20)","v":219.95332133208009},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D199,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E199)","v":233.24357627004758},219.95332133208009,-13.290254937967489,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$247","v":1},{"$f":"'AER - Inputs'!$B$247","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$247","v":"Per Job"},{"$f":"'AER - Inputs'!$G$247","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H600:$Y600,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H953*'AER - Inputs'!$J953+('AER - Inputs'!$I953*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D200,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E200)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$248","v":1},{"$f":"'AER - Inputs'!$B$248","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$248","v":"Per Job"},{"$f":"'AER - Inputs'!$G$248","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H601:$Y601,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H954*'AER - Inputs'!$J954+('AER - Inputs'!$I954*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D201,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E201)","v":166.60255447860538},{"$f":"MIN(M201,N201)","v":157.10951523720007},{"$f":"O201-N201","v":-9.4930392414053131},{"$f":"P201/N201","v":-5.6980154182596172E-2}]
[{"$f":"'AER - Inputs'!$A$249","v":1},{"$f":"'AER - Inputs'!$B$249","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$249","v":"Per Job"},{"$f":"'AER - Inputs'!$G$249","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!H$20)","v":264.19850000000002},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!I$20)","v":273.53342432417872},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!J$20)","v":280.63026610202104},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!K$20)","v":287.36866335899617},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!L$20)","v":296.19111849220258},{"$f":"MMULT('AER - Inputs'!$H602:$Y602,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H955*'AER - Inputs'!$J955+('AER - Inputs'!$I955*'AER - Inputs'!M$20)","v":290.65260318882014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D202,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E202)","v":308.21472578542006},290.65260318882014,-17.56212259659992,-5.698015418259645E-2]
[{"$f":"'AER - Inputs'!$A$250","v":1},{"$f":"'AER - Inputs'!$B$250","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$250","v":"Per Job"},{"$f":"'AER - Inputs'!$G$250","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!H$20)","v":485.55399999999997},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!I$20)","v":502.71007713632849},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!J$20)","v":515.75292148479537},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!K$20)","v":528.13700293004695},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!L$20)","v":544.35124479648039},{"$f":"MMULT('AER - Inputs'!$H603:$Y603,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H956*'AER - Inputs'!$J956+('AER - Inputs'!$I956*'AER - Inputs'!M$20)","v":534.17235180648026},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D203,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E203)","v":566.44868522725824},534.17235180648026,-32.276333420777974,-5.698015418259602E-2]
[{"$f":"'AER - Inputs'!$A$251","v":1},{"$f":"'AER - Inputs'!$B$251","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$251","v":"Per Job"},{"$f":"'AER - Inputs'!$G$251","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!H$20)","v":999.67000000000007},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!I$20)","v":1034.9913352806764},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!J$20)","v":1061.8442501157551},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!K$20)","v":1087.3408883853908},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!L$20)","v":1120.7231510515774},{"$f":"MMULT('AER - Inputs'!$H604:$Y604,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H957*'AER - Inputs'!$J957+('AER - Inputs'!$I957*'AER - Inputs'!M$20)","v":1099.7666066604006},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D204,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E204)","v":1166.2178813502378},1099.7666066604006,-66.451274689837192,-5.6980154182596165E-2]
[{"$f":"'AER - Inputs'!$A$252","v":1},{"$f":"'AER - Inputs'!$B$252","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$252","v":"Per Job"},{"$f":"'AER - Inputs'!$G$252","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!H$20)","v":1213.885},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!I$20)","v":1256.7751928408213},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!J$20)","v":1289.3823037119885},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!K$20)","v":1320.3425073251174},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!L$20)","v":1360.878111991201},{"$f":"MMULT('AER - Inputs'!$H605:$Y605,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H958*'AER - Inputs'!$J958+('AER - Inputs'!$I958*'AER - Inputs'!M$20)","v":1335.4308795162005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D205,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E205)","v":1416.1217130681457},1335.4308795162005,-80.690833551945161,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$253","v":1},{"$f":"'AER - Inputs'!$B$253","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$253","v":"Per Job"},{"$f":"'AER - Inputs'!$G$253","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H606:$Y606,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H959*'AER - Inputs'!$J959+('AER - Inputs'!$I959*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D206,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E206)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$254","v":1},{"$f":"'AER - Inputs'!$B$254","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$254","v":"Per Job"},{"$f":"'AER - Inputs'!$G$254","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!H$20)","v":171.37199999999999},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!I$20)","v":177.42708604811594},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!J$20)","v":182.0304428769866},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!K$20)","v":186.40129515178128},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!L$20)","v":192.12396875169898},{"$f":"MMULT('AER - Inputs'!$H607:$Y607,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H960*'AER - Inputs'!$J960+('AER - Inputs'!$I960*'AER - Inputs'!M$20)","v":188.53141828464007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D207,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E207)","v":199.92306537432646},188.53141828464007,-11.391647089686387,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$255","v":1},{"$f":"'AER - Inputs'!$B$255","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$255","v":"Per Job"},{"$f":"'AER - Inputs'!$G$255","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!H$20)","v":364.16550000000001},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!I$20)","v":377.03255785224633},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!J$20)","v":386.8146911135965},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!K$20)","v":396.10275219753521},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!L$20)","v":408.26343359736029},{"$f":"MMULT('AER - Inputs'!$H608:$Y608,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H961*'AER - Inputs'!$J961+('AER - Inputs'!$I961*'AER - Inputs'!M$20)","v":400.62926385486014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D208,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E208)","v":424.83651392044379},400.62926385486014,-24.207250065583651,-5.6980154182596401E-2]
[{"$f":"'AER - Inputs'!$A$256","v":1},{"$f":"'AER - Inputs'!$B$256","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$256","v":"Per Job"},{"$f":"'AER - Inputs'!$G$256","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!H$20)","v":42.842999999999996},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!I$20)","v":44.356771512028985},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!J$20)","v":45.507610719246649},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!K$20)","v":46.600323787945321},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!L$20)","v":48.030992187924745},{"$f":"MMULT('AER - Inputs'!$H609:$Y609,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H962*'AER - Inputs'!$J962+('AER - Inputs'!$I962*'AER - Inputs'!M$20)","v":47.132854571160017},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D209,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E209)","v":49.980766343581614},47.132854571160017,-2.8479117724215968,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$257","v":1},{"$f":"'AER - Inputs'!$B$257","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$257","v":"Per Job"},{"$f":"'AER - Inputs'!$G$257","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!H$20)","v":92.82650000000001},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!I$20)","v":96.1063382760628},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!J$20)","v":98.599823225034413},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!K$20)","v":100.96736820721488},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!L$20)","v":104.06714974050361},{"$f":"MMULT('AER - Inputs'!$H610:$Y610,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H963*'AER - Inputs'!$J963+('AER - Inputs'!$I963*'AER - Inputs'!M$20)","v":102.12118490418005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D210,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E210)","v":108.29166041109352},102.12118490418005,-6.170475506913462,-5.6980154182596242E-2]
[{"$f":"'AER - Inputs'!$A$258","v":1},{"$f":"'AER - Inputs'!$B$258","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$258","v":"Per Job"},{"$f":"'AER - Inputs'!$G$258","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!H$20)","v":214.215},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!I$20)","v":221.78385756014492},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!J$20)","v":227.53805359623325},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!K$20)","v":233.0016189397266},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!L$20)","v":240.15496093962372},{"$f":"MMULT('AER - Inputs'!$H611:$Y611,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H964*'AER - Inputs'!$J964+('AER - Inputs'!$I964*'AER - Inputs'!M$20)","v":235.66427285580011},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D211,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E211)","v":249.90383171790813},235.66427285580011,-14.239558862108026,-5.6980154182596388E-2]
[{"$f":"'AER - Inputs'!$A$259","v":1},{"$f":"'AER - Inputs'!$B$259","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"'AER - Inputs'!$F$259","v":"Per Job"},{"$f":"'AER - Inputs'!$G$259","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!H$20)","v":14.281000000000001},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!I$20)","v":14.785590504009662},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!J$20)","v":15.169203573082218},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!K$20)","v":15.533441262648441},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!L$20)","v":16.010330729308247},{"$f":"MMULT('AER - Inputs'!$H612:$Y612,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H965*'AER - Inputs'!$J965+('AER - Inputs'!$I965*'AER - Inputs'!M$20)","v":15.710951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D212,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E212)","v":16.660255447860543},15.710951523720007,-0.94930392414053522,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$260","v":1},{"$f":"'AER - Inputs'!$B$260","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"'AER - Inputs'!$F$260","v":"Per Job"},{"$f":"'AER - Inputs'!$G$260","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H613:$Y613,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H966*'AER - Inputs'!$J966+('AER - Inputs'!$I966*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D213,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E213)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$261","v":1},{"$f":"'AER - Inputs'!$B$261","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"'AER - Inputs'!$F$261","v":"Per Job"},{"$f":"'AER - Inputs'!$G$261","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!H$20)","v":99.966999999999999},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!I$20)","v":103.49913352806763},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!J$20)","v":106.18442501157551},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!K$20)","v":108.73408883853908},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!L$20)","v":112.07231510515773},{"$f":"MMULT('AER - Inputs'!$H614:$Y614,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H967*'AER - Inputs'!$J967+('AER - Inputs'!$I967*'AER - Inputs'!M$20)","v":109.97666066604005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D214,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E214)","v":116.62178813502379},109.97666066604005,-6.6451274689837447,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$262","v":1},{"$f":"'AER - Inputs'!$B$262","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"'AER - Inputs'!$F$262","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$262","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H615:$Y615,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H968*'AER - Inputs'!$J968+('AER - Inputs'!$I968*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D215,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E215)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$263","v":1},{"$f":"'AER - Inputs'!$B$263","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$263","v":"Per Job"},{"$f":"'AER - Inputs'!$G$263","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!H$20)","v":71.405000000000001},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!I$20)","v":73.927952520048308},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!J$20)","v":75.846017865411085},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!K$20)","v":77.667206313242204},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!L$20)","v":80.05165364654124},{"$f":"MMULT('AER - Inputs'!$H616:$Y616,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H969*'AER - Inputs'!$J969+('AER - Inputs'!$I969*'AER - Inputs'!M$20)","v":78.554757618600036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D216,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E216)","v":83.301277239302692},78.554757618600036,-4.7465196207026565,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$264","v":1},{"$f":"'AER - Inputs'!$B$264","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$264","v":"Per Job"},{"$f":"'AER - Inputs'!$G$264","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!H$20)","v":164.23149999999998},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!I$20)","v":170.03429079611109},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!J$20)","v":174.44584109044547},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!K$20)","v":178.63457452045705},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!L$20)","v":184.11880338704484},{"$f":"MMULT('AER - Inputs'!$H617:$Y617,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H970*'AER - Inputs'!$J970+('AER - Inputs'!$I970*'AER - Inputs'!M$20)","v":180.67594252278008},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D217,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E217)","v":191.59293765039618},180.67594252278008,-10.916995127616104,-5.6980154182596145E-2]
[{"$f":"'AER - Inputs'!$A$265","v":1},{"$f":"'AER - Inputs'!$B$265","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$265","v":"Per Job"},{"$f":"'AER - Inputs'!$G$265","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!H$20)","v":357.02499999999998},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!I$20)","v":369.63976260024151},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!J$20)","v":379.23008932705545},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!K$20)","v":388.33603156621103},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!L$20)","v":400.2582682327062},{"$f":"MMULT('AER - Inputs'!$H618:$Y618,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H971*'AER - Inputs'!$J971+('AER - Inputs'!$I971*'AER - Inputs'!M$20)","v":392.77378809300018},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D218,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E218)","v":416.50638619651346},392.77378809300018,-23.732598103513283,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$266","v":1},{"$f":"'AER - Inputs'!$B$266","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$266","v":"Per Job"},{"$f":"'AER - Inputs'!$G$266","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!H$20)","v":42.842999999999996},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!I$20)","v":44.356771512028985},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!J$20)","v":45.507610719246649},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!K$20)","v":46.600323787945321},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!L$20)","v":48.030992187924745},{"$f":"MMULT('AER - Inputs'!$H619:$Y619,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H972*'AER - Inputs'!$J972+('AER - Inputs'!$I972*'AER - Inputs'!M$20)","v":47.132854571160017},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D219,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E219)","v":49.980766343581614},47.132854571160017,-2.8479117724215968,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$267","v":1},{"$f":"'AER - Inputs'!$B$267","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$267","v":"Per Job"},{"$f":"'AER - Inputs'!$G$267","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!H$20)","v":99.966999999999999},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!I$20)","v":103.49913352806763},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!J$20)","v":106.18442501157551},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!K$20)","v":108.73408883853908},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!L$20)","v":112.07231510515773},{"$f":"MMULT('AER - Inputs'!$H620:$Y620,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H973*'AER - Inputs'!$J973+('AER - Inputs'!$I973*'AER - Inputs'!M$20)","v":109.97666066604005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D220,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E220)","v":116.62178813502379},109.97666066604005,-6.6451274689837447,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$268","v":1},{"$f":"'AER - Inputs'!$B$268","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$268","v":"Per Job"},{"$f":"'AER - Inputs'!$G$268","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!H$20)","v":199.934},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!I$20)","v":206.99826705613526},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!J$20)","v":212.36885002315103},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!K$20)","v":217.46817767707816},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!L$20)","v":224.14463021031546},{"$f":"MMULT('AER - Inputs'!$H621:$Y621,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H974*'AER - Inputs'!$J974+('AER - Inputs'!$I974*'AER - Inputs'!M$20)","v":219.95332133208009},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D221,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E221)","v":233.24357627004758},219.95332133208009,-13.290254937967489,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$269","v":1},{"$f":"'AER - Inputs'!$B$269","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"'AER - Inputs'!$F$269","v":"Per Job"},{"$f":"'AER - Inputs'!$G$269","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!H$20)","v":14.281000000000001},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!I$20)","v":14.785590504009662},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!J$20)","v":15.169203573082218},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!K$20)","v":15.533441262648441},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!L$20)","v":16.010330729308247},{"$f":"MMULT('AER - Inputs'!$H622:$Y622,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H975*'AER - Inputs'!$J975+('AER - Inputs'!$I975*'AER - Inputs'!M$20)","v":15.710951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D222,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E222)","v":16.660255447860543},15.710951523720007,-0.94930392414053522,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$270","v":1},{"$f":"'AER - Inputs'!$B$270","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"'AER - Inputs'!$F$270","v":"Per Job"},{"$f":"'AER - Inputs'!$G$270","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!H$20)","v":57.124000000000002},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!I$20)","v":59.142362016038646},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!J$20)","v":60.676814292328871},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!K$20)","v":62.133765050593766},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!L$20)","v":64.041322917232989},{"$f":"MMULT('AER - Inputs'!$H623:$Y623,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H976*'AER - Inputs'!$J976+('AER - Inputs'!$I976*'AER - Inputs'!M$20)","v":62.84380609488003},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D223,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E223)","v":66.641021791442171},62.84380609488003,-3.7972156965621409,-5.6980154182596394E-2]
[{"$f":"'AER - Inputs'!$A$271","v":1},{"$f":"'AER - Inputs'!$B$271","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"'AER - Inputs'!$F$271","v":"Per Job"},{"$f":"'AER - Inputs'!$G$271","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!H$20)","v":92.82650000000001},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!I$20)","v":96.1063382760628},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!J$20)","v":98.599823225034413},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!K$20)","v":100.96736820721488},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!L$20)","v":104.06714974050361},{"$f":"MMULT('AER - Inputs'!$H624:$Y624,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H977*'AER - Inputs'!$J977+('AER - Inputs'!$I977*'AER - Inputs'!M$20)","v":102.12118490418005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D224,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E224)","v":108.29166041109352},102.12118490418005,-6.170475506913462,-5.6980154182596242E-2]
[{"$f":"'AER - Inputs'!$A$272","v":1},{"$f":"'AER - Inputs'!$B$272","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$272","v":"Per NOSW - A Grade"},{"$f":"'AER - Inputs'!$F$272","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$272","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!H$20)","v":49.983499999999999},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!I$20)","v":51.749566764033816},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!J$20)","v":53.092212505787757},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!K$20)","v":54.36704441926954},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!L$20)","v":56.036157552578864},{"$f":"MMULT('AER - Inputs'!$H625:$Y625,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H978*'AER - Inputs'!$J978+('AER - Inputs'!$I978*'AER - Inputs'!M$20)","v":54.988330333020023},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D225,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E225)","v":58.310894067511896},54.988330333020023,-3.3225637344918724,-5.6980154182596381E-2]
[{"$f":"'AER - Inputs'!$A$273","v":1},{"$f":"'AER - Inputs'!$B$273","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$273","v":"Per NOSW - B Grade"},{"$f":"'AER - Inputs'!$F$273","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$273","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!H$20)","v":85.685999999999993},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!I$20)","v":88.713543024057969},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!J$20)","v":91.015221438493299},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!K$20)","v":93.200647575890642},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!L$20)","v":96.061984375849491},{"$f":"MMULT('AER - Inputs'!$H626:$Y626,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H979*'AER - Inputs'!$J979+('AER - Inputs'!$I979*'AER - Inputs'!M$20)","v":94.265709142320034},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D226,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E226)","v":99.961532687163228},94.265709142320034,-5.6958235448431935,-5.6980154182596228E-2]
[{"$f":"'AER - Inputs'!$A$274","v":1},{"$f":"'AER - Inputs'!$B$274","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$274","v":"Per NOSW - C Grade"},{"$f":"'AER - Inputs'!$F$274","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$274","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!H$20)","v":285.62},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!I$20)","v":295.71181008019323},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!J$20)","v":303.38407146164434},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!K$20)","v":310.66882525296882},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!L$20)","v":320.20661458616496},{"$f":"MMULT('AER - Inputs'!$H627:$Y627,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H980*'AER - Inputs'!$J980+('AER - Inputs'!$I980*'AER - Inputs'!M$20)","v":314.21903047440014},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D227,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E227)","v":333.20510895721077},314.21903047440014,-18.986078482810626,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$275","v":1},{"$f":"'AER - Inputs'!$B$275","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$275","v":"Access Permits"},{"$f":"'AER - Inputs'!$F$275","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$275","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!H$20)","v":2377.8080010101417},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!I$20)","v":2461.8230796228377},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!J$20)","v":2525.6952331788052},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!K$20)","v":2586.3413568760266},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!L$20)","v":2665.7441710641892},{"$f":"MMULT('AER - Inputs'!$H628:$Y628,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H981*'AER - Inputs'!$J981+('AER - Inputs'!$I981*'AER - Inputs'!M$20)","v":2338.9743208025538},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D228,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E228)","v":2773.9576152087097},2338.9743208025538,-434.98329440615589,-0.15680963978010465]
[{"$f":"'AER - Inputs'!$A$276","v":1},{"$f":"'AER - Inputs'!$B$276","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$276","v":"Administration Fee"},{"$f":"'AER - Inputs'!$F$276","v":"Per Job"},{"$f":"'AER - Inputs'!$G$276","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!H$20)","v":47.612614746078101},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!I$20)","v":49.294911032888649},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!J$20)","v":50.573870578390512},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!K$20)","v":51.788232933219888},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!L$20)","v":53.378174425589897},{"$f":"MMULT('AER - Inputs'!$H629:$Y629,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H982*'AER - Inputs'!$J982+('AER - Inputs'!$I982*'AER - Inputs'!M$20)","v":52.369838412400036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D229,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E229)","v":55.545012548857414},52.369838412400036,-3.1751741364573789,-5.7163982700777938E-2]
[{"$f":"'AER - Inputs'!$A$277","v":1},{"$f":"'AER - Inputs'!$B$277","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$277","v":"Overtime Hours Rate"},{"$f":"'AER - Inputs'!$F$277","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$277","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!H$20)","v":71.418922119117155},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!I$20)","v":73.942366549332974},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!J$20)","v":75.860805867585768},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!K$20)","v":77.682349399829832},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!L$20)","v":80.067261638384849},{"$f":"MMULT('AER - Inputs'!$H630:$Y630,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H983*'AER - Inputs'!$J983+('AER - Inputs'!$I983*'AER - Inputs'!M$20)","v":78.55475761860005},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D230,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E230)","v":83.31751882328615},78.55475761860005,-4.7627612046861003,-5.7163982700778306E-2]
[{"$f":"'AER - Inputs'!$A$278","v":1},{"$f":"'AER - Inputs'!$B$278","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"'AER - Inputs'!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"'AER - Inputs'!$F$278","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$278","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H631:$Y631,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H984*'AER - Inputs'!$J984+('AER - Inputs'!$I984*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D231,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E231)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$279","v":1},{"$f":"'AER - Inputs'!$B$279","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$279","v":"Private inspection"},{"$f":"'AER - Inputs'!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"'AER - Inputs'!$F$279","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$279","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H632:$Y632,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H985*'AER - Inputs'!$J985+('AER - Inputs'!$I985*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D232,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E232)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$280","v":1},{"$f":"'AER - Inputs'!$B$280","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"'AER - Inputs'!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"'AER - Inputs'!$F$280","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$280","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H633:$Y633,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H986*'AER - Inputs'!$J986+('AER - Inputs'!$I986*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D233,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E233)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$281","v":0},{"$f":"'AER - Inputs'!$B$281","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$281","v":"Network related property services"},{"$f":"'AER - Inputs'!$D$281","v":"Conveyancing Information"},{"$f":"'AER - Inputs'!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"'AER - Inputs'!$F$281","v":"Per Inquiry"},{"$f":"'AER - Inputs'!$G$281","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!H$20)","v":44.53},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!I$20)","v":46.103378274879233},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!J$20)","v":47.299533303644779},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!K$20)","v":48.435273400023462},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!L$20)","v":49.922276267495015},{"$f":"MMULT('AER - Inputs'!$H634:$Y634,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H987*'AER - Inputs'!$J987+('AER - Inputs'!$I987*'AER - Inputs'!M$20)","v":51.948825368897829},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D234,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E234)","v":69.144551529633389},51.948825368897829,-17.19572616073556,-0.24869242449805984]
[{"$f":"'AER - Inputs'!$A$282","v":0},{"$f":"'AER - Inputs'!$B$282","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$282","v":"Network related property services"},{"$f":"'AER - Inputs'!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"'AER - Inputs'!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"'AER - Inputs'!$F$282","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$282","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!H$20)","v":142.81},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!I$20)","v":147.85590504009662},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!J$20)","v":151.69203573082217},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!K$20)","v":155.33441262648441},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!L$20)","v":160.10330729308248},{"$f":"MMULT('AER - Inputs'!$H635:$Y635,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H988*'AER - Inputs'!$J988+('AER - Inputs'!$I988*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D235,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E235)","v":166.60255447860538},157.10951523720007,-9.4930392414053131,-5.6980154182596172E-2]
[{"$f":"'AER - Inputs'!$A$283","v":0},{"$f":"'AER - Inputs'!$B$283","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$283","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$283","v":"De-energisation safety services"},{"$f":"'AER - Inputs'!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"'AER - Inputs'!$F$283","v":"Per Job"},{"$f":"'AER - Inputs'!$G$283","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!H$20)","v":519.4167046601907},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!I$20)","v":537.76925257668972},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!J$20)","v":551.72170942160596},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!K$20)","v":564.96946100955699},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!L$20)","v":582.31448973720865},{"$f":"MMULT('AER - Inputs'!$H636:$Y636,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H989*'AER - Inputs'!$J989+('AER - Inputs'!$I989*'AER - Inputs'!M$20)","v":586.32483216368178},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D236,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E236)","v":351.37802101004024},351.37802101004024,0,0]
[{"$f":"'AER - Inputs'!$A$284","v":0},{"$f":"'AER - Inputs'!$B$284","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$284","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$284","v":"Network safety services"},{"$f":"'AER - Inputs'!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"'AER - Inputs'!$F$284","v":"Per Job"},{"$f":"'AER - Inputs'!$G$284","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!H$20)","v":3756.4305017046672},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!I$20)","v":3882.3468637883175},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!J$20)","v":3975.8234656912841},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!K$20)","v":4063.6713108105378},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!L$20)","v":4180.7326331729428},{"$f":"MMULT('AER - Inputs'!$H637:$Y637,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H990*'AER - Inputs'!$J990+('AER - Inputs'!$I990*'AER - Inputs'!M$20)","v":4339.5344083930386},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D237,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E237)","v":4382.2625677847973},4339.5344083930386,-42.728159391758709,-9.7502508648991092E-3]
[{"$f":"'AER - Inputs'!$A$285","v":0},{"$f":"'AER - Inputs'!$B$285","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$285","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$285","v":"Network safety services"},{"$f":"'AER - Inputs'!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"'AER - Inputs'!$F$285","v":"Per Job"},{"$f":"'AER - Inputs'!$G$285","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!H$20)","v":3445.927395433363},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!I$20)","v":3560.8727527631449},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!J$20)","v":3646.0086887776379},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!K$20)","v":3725.9371351130958},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!L$20)","v":3832.629739546368},{"$f":"MMULT('AER - Inputs'!$H638:$Y638,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H991*'AER - Inputs'!$J991+('AER - Inputs'!$I991*'AER - Inputs'!M$20)","v":3977.3005964867225},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D238,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E238)","v":4020.0287558784794},3977.3005964867225,-42.72815939175689,-1.062881934097501E-2]
[{"$f":"'AER - Inputs'!$A$286","v":0},{"$f":"'AER - Inputs'!$B$286","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$286","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"'AER - Inputs'!$F$286","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$286","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!H$20)","v":133.80000000000001},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!I$20)","v":138.52755475362321},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!J$20)","v":142.1216608135565},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!K$20)","v":145.53423716422949},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!L$20)","v":150.00225835595853},{"$f":"MMULT('AER - Inputs'!$H639:$Y639,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H992*'AER - Inputs'!$J992+('AER - Inputs'!$I992*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D239,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E239)","v":156.09146270735519},151.41469220624091,-4.6767705011142766,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$287","v":0},{"$f":"'AER - Inputs'!$B$287","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$287","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"'AER - Inputs'!$F$287","v":"Per Tiger Tail"},{"$f":"'AER - Inputs'!$G$287","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!H$20)","v":5.0374768614095764},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!I$20)","v":5.1628053920195249},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!J$20)","v":5.2406794304567734},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!K$20)","v":5.3076024322387845},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!L$20)","v":5.4110288895382563},{"$f":"MMULT('AER - Inputs'!$H640:$Y640,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H993*'AER - Inputs'!$J993+('AER - Inputs'!$I993*'AER - Inputs'!M$20)","v":5.5463046117767121},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D240,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E240)","v":5.876734915185934},5.5463046117767121,-0.33043030340922197,-5.6226851845123167E-2]
[{"$f":"'AER - Inputs'!$A$288","v":0},{"$f":"'AER - Inputs'!$B$288","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$288","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$288","v":"High load escorts - Per Hour"},{"$f":"'AER - Inputs'!$F$288","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$288","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!H$20)","v":133.80000000000001},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!I$20)","v":138.52755475362321},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!J$20)","v":142.1216608135565},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!K$20)","v":145.53423716422949},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!L$20)","v":150.00225835595853},{"$f":"MMULT('AER - Inputs'!$H641:$Y641,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H994*'AER - Inputs'!$J994+('AER - Inputs'!$I994*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D241,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E241)","v":156.09146270735519},151.41469220624091,-4.6767705011142766,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$289","v":0},{"$f":"'AER - Inputs'!$B$289","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$289","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"'AER - Inputs'!$F$289","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$289","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!H$20)","v":133.80000000000001},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!I$20)","v":138.52755475362321},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!J$20)","v":142.1216608135565},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!K$20)","v":145.53423716422949},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!L$20)","v":150.00225835595853},{"$f":"MMULT('AER - Inputs'!$H642:$Y642,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H995*'AER - Inputs'!$J995+('AER - Inputs'!$I995*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D242,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E242)","v":156.09146270735519},151.41469220624091,-4.6767705011142766,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$290","v":0},{"$f":"'AER - Inputs'!$B$290","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$290","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"'AER - Inputs'!$F$290","v":"Per Job"},{"$f":"'AER - Inputs'!$G$290","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!H$20)","v":535.20000000000005},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!I$20)","v":554.11021901449283},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!J$20)","v":568.48664325422601},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!K$20)","v":582.13694865691798},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!L$20)","v":600.00903342383413},{"$f":"MMULT('AER - Inputs'!$H643:$Y643,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H996*'AER - Inputs'!$J996+('AER - Inputs'!$I996*'AER - Inputs'!M$20)","v":605.65876882496366},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D243,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E243)","v":624.36585082942076},605.65876882496366,-18.707082004457106,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$291","v":1},{"$f":"'AER - Inputs'!$B$291","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$D$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$E$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$F$291","v":"Per Job"},{"$f":"'AER - Inputs'!$G$291","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H644:$Y644,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H997*'AER - Inputs'!$J997+('AER - Inputs'!$I997*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$292","v":0},{"$f":"'AER - Inputs'!$B$292","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$292","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$292","v":"Per Job"},{"$f":"'AER - Inputs'!$G$292","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!H$20)","v":178.12},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!I$20)","v":184.41351309951693},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!J$20)","v":189.19813321457912},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!K$20)","v":193.74109360009385},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!L$20)","v":199.68910506998006},{"$f":"MMULT('AER - Inputs'!$H645:$Y645,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H998*'AER - Inputs'!$J998+('AER - Inputs'!$I998*'AER - Inputs'!M$20)","v":207.79530147559132},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D245,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E245)","v":207.79530147559129},207.79530147559129,0,0]
[{"$f":"'AER - Inputs'!$A$293","v":0},{"$f":"'AER - Inputs'!$B$293","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$293","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$293","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$293","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H646:$Y646,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H999*'AER - Inputs'!$J999+('AER - Inputs'!$I999*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D246,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E246)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$294","v":0},{"$f":"'AER - Inputs'!$B$294","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$294","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$294","v":"Per Job"},{"$f":"'AER - Inputs'!$G$294","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!H$20)","v":267.18},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!I$20)","v":276.62026964927543},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!J$20)","v":283.79719982186867},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!K$20)","v":290.6116404001408},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!L$20)","v":299.53365760497007},{"$f":"MMULT('AER - Inputs'!$H647:$Y647,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1000*'AER - Inputs'!$J1000+('AER - Inputs'!$I1000*'AER - Inputs'!M$20)","v":311.692952213387},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D247,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E247)","v":311.69295221338695},311.69295221338695,0,0]
[{"$f":"'AER - Inputs'!$A$295","v":0},{"$f":"'AER - Inputs'!$B$295","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$295","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$295","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$295","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H648:$Y648,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1001*'AER - Inputs'!$J1001+('AER - Inputs'!$I1001*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D248,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E248)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$296","v":0},{"$f":"'AER - Inputs'!$B$296","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$296","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$296","v":"Per Job"},{"$f":"'AER - Inputs'!$G$296","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!H$20)","v":178.12},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!I$20)","v":184.41351309951693},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!J$20)","v":189.19813321457912},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!K$20)","v":193.74109360009385},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!L$20)","v":199.68910506998006},{"$f":"MMULT('AER - Inputs'!$H649:$Y649,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1002*'AER - Inputs'!$J1002+('AER - Inputs'!$I1002*'AER - Inputs'!M$20)","v":207.79530147559132},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D249,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E249)","v":207.79530147559129},207.79530147559129,0,0]
[{"$f":"'AER - Inputs'!$A$297","v":0},{"$f":"'AER - Inputs'!$B$297","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$297","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$297","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$297","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H650:$Y650,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1003*'AER - Inputs'!$J1003+('AER - Inputs'!$I1003*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D250,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E250)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$298","v":0},{"$f":"'AER - Inputs'!$B$298","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$298","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$298","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$298","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H651:$Y651,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1004*'AER - Inputs'!$J1004+('AER - Inputs'!$I1004*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D251,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E251)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$299","v":0},{"$f":"'AER - Inputs'!$B$299","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$299","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"'AER - Inputs'!$F$299","v":"Per Job"},{"$f":"'AER - Inputs'!$G$299","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!H$20)","v":178.12},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!I$20)","v":184.41351309951693},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!J$20)","v":189.19813321457912},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!K$20)","v":193.74109360009385},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!L$20)","v":199.68910506998006},{"$f":"MMULT('AER - Inputs'!$H652:$Y652,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1005*'AER - Inputs'!$J1005+('AER - Inputs'!$I1005*'AER - Inputs'!M$20)","v":207.79530147559132},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D252,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E252)","v":207.79530147559129},207.79530147559129,0,0]
[{"$f":"'AER - Inputs'!$A$300","v":0},{"$f":"'AER - Inputs'!$B$300","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$300","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$300","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$300","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H653:$Y653,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1006*'AER - Inputs'!$J1006+('AER - Inputs'!$I1006*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D253,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E253)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$301","v":0},{"$f":"'AER - Inputs'!$B$301","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$301","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"'AER - Inputs'!$F$301","v":"Per Job"},{"$f":"'AER - Inputs'!$G$301","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!H$20)","v":178.12},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!I$20)","v":184.41351309951693},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!J$20)","v":189.19813321457912},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!K$20)","v":193.74109360009385},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!L$20)","v":199.68910506998006},{"$f":"MMULT('AER - Inputs'!$H654:$Y654,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1007*'AER - Inputs'!$J1007+('AER - Inputs'!$I1007*'AER - Inputs'!M$20)","v":207.79530147559132},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D254,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E254)","v":207.79530147559129},207.79530147559129,0,0]
[{"$f":"'AER - Inputs'!$A$302","v":0},{"$f":"'AER - Inputs'!$B$302","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$302","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$302","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$302","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H655:$Y655,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1008*'AER - Inputs'!$J1008+('AER - Inputs'!$I1008*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D255,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E255)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$303","v":0},{"$f":"'AER - Inputs'!$B$303","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$303","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"'AER - Inputs'!$F$303","v":"Per Job"},{"$f":"'AER - Inputs'!$G$303","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!H$20)","v":178.12},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!I$20)","v":184.41351309951693},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!J$20)","v":189.19813321457912},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!K$20)","v":193.74109360009385},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!L$20)","v":199.68910506998006},{"$f":"MMULT('AER - Inputs'!$H656:$Y656,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1009*'AER - Inputs'!$J1009+('AER - Inputs'!$I1009*'AER - Inputs'!M$20)","v":207.79530147559132},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D256,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E256)","v":207.79530147559129},207.79530147559129,0,0]
[{"$f":"'AER - Inputs'!$A$304","v":1},{"$f":"'AER - Inputs'!$B$304","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$304","v":"Off-peak conversion"},{"$f":"'AER - Inputs'!$D$304","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"'AER - Inputs'!$F$304","v":"Per Job"},{"$f":"'AER - Inputs'!$G$304","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!H$20)","v":100.35000000000001},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!I$20)","v":103.8956660652174},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!J$20)","v":106.59124561016738},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!K$20)","v":109.15067787317213},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!L$20)","v":112.5016937669689},{"$f":"MMULT('AER - Inputs'!$H657:$Y657,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1010*'AER - Inputs'!$J1010+('AER - Inputs'!$I1010*'AER - Inputs'!M$20)","v":113.56101915468068},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D257,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E257)","v":117.06859703051647},113.56101915468068,-3.5075778758357927,-2.996173153865905E-2]
[{"$f":"'AER - Inputs'!$A$305","v":1},{"$f":"'AER - Inputs'!$B$305","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$305","v":"Off-peak conversion"},{"$f":"'AER - Inputs'!$D$305","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$E$305","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$F$305","v":"Per Job"},{"$f":"'AER - Inputs'!$G$305","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!H$20)","v":111.50000000000001},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!I$20)","v":115.43962896135268},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!J$20)","v":118.43471734463043},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!K$20)","v":121.27853097019126},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!L$20)","v":125.00188196329879},{"$f":"MMULT('AER - Inputs'!$H658:$Y658,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1011*'AER - Inputs'!$J1011+('AER - Inputs'!$I1011*'AER - Inputs'!M$20)","v":126.17891017186743},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D258,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E258)","v":130.07621892279607},126.17891017186743,-3.8973087509286444,-2.9961731538658942E-2]
[{"$f":"'AER - Inputs'!$A$306","v":0},{"$f":"'AER - Inputs'!$B$306","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"'AER - Inputs'!$D$306","v":"Planned interruption - customer requested"},{"$f":"'AER - Inputs'!$E$306","v":"Planned interruption - customer requested"},{"$f":"'AER - Inputs'!$F$306","v":"Per Job"},{"$f":"'AER - Inputs'!$G$306","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!H$20)","v":218.98432309553317},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!I$20)","v":226.72169512557238},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!J$20)","v":232.60400366569232},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!K$20)","v":238.18921085675322},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!L$20)","v":245.50181620987189},{"$f":"MMULT('AER - Inputs'!$H659:$Y659,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1012*'AER - Inputs'!$J1012+('AER - Inputs'!$I1012*'AER - Inputs'!M$20)","v":255.46773768282395},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D259,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E259)","v":154.82893192898425},154.82893192898425,0,0]
[{"$f":"'AER - Inputs'!$A$307","v":1},{"$f":"'AER - Inputs'!$B$307","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"'AER - Inputs'!$D$307","v":"Training services to ASPs"},{"$f":"'AER - Inputs'!$E$307","v":"Training services to ASPs"},{"$f":"'AER - Inputs'!$F$307","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$307","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!H$20)","v":143.06238160847184},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!I$20)","v":148.11720404672138},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!J$20)","v":151.96011415649343},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!K$20)","v":155.60892805894505},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!L$20)","v":160.38625057587987},{"$f":"MMULT('AER - Inputs'!$H660:$Y660,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1013*'AER - Inputs'!$J1013+('AER - Inputs'!$I1013*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D260,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E260)","v":166.89698358493422},151.41469220624091,-15.482291378693304,-9.276555541109785E-2]
[{"$f":"'AER - Inputs'!$A$308","v":0},{"$f":"'AER - Inputs'!$B$308","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$308","v":"Rectification works to maintain network safety"},{"$f":"'AER - Inputs'!$D$308","v":"Vegetation defect management"},{"$f":"'AER - Inputs'!$E$308","v":"Vegetation defect management"},{"$f":"'AER - Inputs'!$F$308","v":"Per Job"},{"$f":"'AER - Inputs'!$G$308","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!H$20)","v":133.80000000000001},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!I$20)","v":138.52755475362321},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!J$20)","v":142.1216608135565},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!K$20)","v":145.53423716422949},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!L$20)","v":150.00225835595853},{"$f":"MMULT('AER - Inputs'!$H661:$Y661,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1014*'AER - Inputs'!$J1014+('AER - Inputs'!$I1014*'AER - Inputs'!M$20)","v":151.41469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D261,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E261)","v":156.09146270735519},151.41469220624091,-4.6767705011142766,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$309","v":1},{"$f":"'AER - Inputs'!$B$309","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"'AER - Inputs'!$D$309","v":"ROLR"},{"$f":"'AER - Inputs'!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"'AER - Inputs'!$F$309","v":"Per Job"},{"$f":"'AER - Inputs'!$G$309","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H662:$Y662,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1015*'AER - Inputs'!$J1015+('AER - Inputs'!$I1015*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$310","v":0},{"$f":"'AER - Inputs'!$B$310","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$310","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$310","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"'AER - Inputs'!$F$310","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$310","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!H$20)","v":225.94993789166259},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!I$20)","v":233.93342595564312},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!J$20)","v":240.00284330256375},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!K$20)","v":245.76570888167524},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!L$20)","v":253.31091897711477},{"$f":"MMULT('AER - Inputs'!$H663:$Y663,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1016*'AER - Inputs'!$J1016+('AER - Inputs'!$I1016*'AER - Inputs'!M$20)","v":261.85260622448874},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D263,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E263)","v":159.75384474405774},159.75384474405774,0,0]
[{"$f":"'AER - Inputs'!$A$311","v":0},{"$f":"'AER - Inputs'!$B$311","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$311","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$311","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$311","v":"Non market Site Establishment"},{"$f":"'AER - Inputs'!$F$311","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$311","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!H$20)","v":16.946245341874697},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!I$20)","v":17.545006946673237},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!J$20)","v":18.000213247692283},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!K$20)","v":18.432428166125643},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!L$20)","v":18.998318923283609},{"$f":"MMULT('AER - Inputs'!$H664:$Y664,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1017*'AER - Inputs'!$J1017+('AER - Inputs'!$I1017*'AER - Inputs'!M$20)","v":19.63894546683666},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D264,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E264)","v":11.981538355804332},11.981538355804332,0,0]
[{"$f":"'AER - Inputs'!$A$312","v":0},{"$f":"'AER - Inputs'!$B$312","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$312","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$312","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$312","v":"Site Establishment - Per NMI"},{"$f":"'AER - Inputs'!$F$312","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$312","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!H$20)","v":59.199017207437741},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!I$20)","v":61.290695796442556},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!J$20)","v":62.880886726841268},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!K$20)","v":64.390760912978678},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!L$20)","v":66.367610415313237},{"$f":"MMULT('AER - Inputs'!$H665:$Y665,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1018*'AER - Inputs'!$J1018+('AER - Inputs'!$I1018*'AER - Inputs'!M$20)","v":68.605537520123036},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D265,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E265)","v":41.855601697453622},{"$f":"MIN(M265,N265)","v":41.855601697453622},{"$f":"O265-N265","v":0},{"$f":"P265/N265","v":0}]
[{"$f":"'AER - Inputs'!$A$313","v":0},{"$f":"'AER - Inputs'!$B$313","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$313","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$313","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"'AER - Inputs'!$F$313","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$313","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!H$20)","v":14.121871118228912},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!I$20)","v":14.620839122227695},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!J$20)","v":15.000177706410234},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!K$20)","v":15.360356805104702},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!L$20)","v":15.831932436069673},{"$f":"MMULT('AER - Inputs'!$H666:$Y666,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1019*'AER - Inputs'!$J1019+('AER - Inputs'!$I1019*'AER - Inputs'!M$20)","v":16.365787889030546},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D266,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E266)","v":9.984615296503609},9.984615296503609,0,0]
[{"$f":"'AER - Inputs'!$A$314","v":1},{"$f":"'AER - Inputs'!$B$314","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"'AER - Inputs'!$F$314","v":"Per Job"},{"$f":"'AER - Inputs'!$G$314","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!H$20)","v":3910.2836157189195},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!I$20)","v":4039.5749823057167},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!J$20)","v":4134.9361443580765},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!K$20)","v":4224.2986947222817},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!L$20)","v":4343.9618020671269},{"$f":"MMULT('AER - Inputs'!$H667:$Y667,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1020*'AER - Inputs'!$J1020+('AER - Inputs'!$I1020*'AER - Inputs'!M$20)","v":4162.9461713299861},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D267,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E267)","v":4561.7480506589827},4162.9461713299861,-398.80187932899662,-8.7423039348125842E-2]
[{"$f":"'AER - Inputs'!$A$315","v":1},{"$f":"'AER - Inputs'!$B$315","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"'AER - Inputs'!$F$315","v":"Per Job"},{"$f":"'AER - Inputs'!$G$315","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!H$20)","v":4611.4149247247678},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!I$20)","v":4758.1498963423855},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!J$20)","v":4864.3498032682655},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!K$20)","v":4963.0269000081535},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!L$20)","v":5097.0852153881424},{"$f":"MMULT('AER - Inputs'!$H668:$Y668,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1021*'AER - Inputs'!$J1021+('AER - Inputs'!$I1021*'AER - Inputs'!M$20)","v":4934.8976699840268},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D268,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E268)","v":5379.689841186977},4934.8976699840268,-444.79217120295016,-8.2679891282507662E-2]
[{"$f":"'AER - Inputs'!$A$316","v":1},{"$f":"'AER - Inputs'!$B$316","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$316","v":"11kV Straight through joint"},{"$f":"'AER - Inputs'!$F$316","v":"Per Job"},{"$f":"'AER - Inputs'!$G$316","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!H$20)","v":3851.1260875688959},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!I$20)","v":3978.9456605809455},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!J$20)","v":4073.3923101208411},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!K$20)","v":4161.9689512946479},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!L$20)","v":4280.4174717088763},{"$f":"MMULT('AER - Inputs'!$H669:$Y669,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1022*'AER - Inputs'!$J1022+('AER - Inputs'!$I1022*'AER - Inputs'!M$20)","v":4097.8132327127796},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D269,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E269)","v":4492.7347091112351},4097.8132327127796,-394.92147639845552,-8.7902247065146641E-2]
[{"$f":"'AER - Inputs'!$A$317","v":1},{"$f":"'AER - Inputs'!$B$317","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"'AER - Inputs'!$F$317","v":"Per Job"},{"$f":"'AER - Inputs'!$G$317","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!H$20)","v":3615.2827920939817},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!I$20)","v":3737.2347662089501},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!J$20)","v":3828.035529055514},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!K$20)","v":3913.4789863522383},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!L$20)","v":4027.0853135018851},{"$f":"MMULT('AER - Inputs'!$H670:$Y670,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1023*'AER - Inputs'!$J1023+('AER - Inputs'!$I1023*'AER - Inputs'!M$20)","v":3838.1477705506136},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D270,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E270)","v":4217.5992460290045},3838.1477705506136,-379.45147547839088,-8.9968594298203128E-2]
[{"$f":"'AER - Inputs'!$A$318","v":1},{"$f":"'AER - Inputs'!$B$318","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"'AER - Inputs'!$F$318","v":"Per Job"},{"$f":"'AER - Inputs'!$G$318","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!H$20)","v":4717.744598332969},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!I$20)","v":4867.1249700427716},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!J$20)","v":4974.9686207152517},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!K$20)","v":5075.0583097373737},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!L$20)","v":5211.2997222808162},{"$f":"MMULT('AER - Inputs'!$H671:$Y671,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1024*'AER - Inputs'!$J1024+('AER - Inputs'!$I1024*'AER - Inputs'!M$20)","v":5051.9675395490176},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D271,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E271)","v":5503.734342552445},5051.9675395490176,-451.76680300342741,-8.2083686254724522E-2]
[{"$f":"'AER - Inputs'!$A$319","v":1},{"$f":"'AER - Inputs'!$B$319","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"'AER - Inputs'!$F$319","v":"Per Job"},{"$f":"'AER - Inputs'!$G$319","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!H$20)","v":5150.960639372749},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!I$20)","v":5311.1190913306436},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!J$20)","v":5425.6598015747531},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!K$20)","v":5531.5047761662445},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!L$20)","v":5676.6407209532572},{"$f":"MMULT('AER - Inputs'!$H672:$Y672,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1025*'AER - Inputs'!$J1025+('AER - Inputs'!$I1025*'AER - Inputs'!M$20)","v":5528.9420631882695},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D272,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E272)","v":6009.1254151547537},5528.9420631882695,-480.18335196648422,-7.990902482339321E-2]
[{"$f":"'AER - Inputs'!$A$320","v":1},{"$f":"'AER - Inputs'!$B$320","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$320","v":"22kV Straight through joint"},{"$f":"'AER - Inputs'!$F$320","v":"Per Job"},{"$f":"'AER - Inputs'!$G$320","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!H$20)","v":4015.7928930195912},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!I$20)","v":4147.7092488725639},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!J$20)","v":4244.7014722165286},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!K$20)","v":4335.4657158782065},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!L$20)","v":4457.2950765009637},{"$f":"MMULT('AER - Inputs'!$H673:$Y673,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1026*'AER - Inputs'!$J1026+('AER - Inputs'!$I1026*'AER - Inputs'!M$20)","v":4279.1127776246685},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D273,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E273)","v":4684.8354753455151},4279.1127776246685,-405.72269772084655,-8.6603403653342542E-2]
[{"$f":"'AER - Inputs'!$A$321","v":1},{"$f":"'AER - Inputs'!$B$321","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"'AER - Inputs'!$F$321","v":"Per Job"},{"$f":"'AER - Inputs'!$G$321","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!H$20)","v":3745.049267038703},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!I$20)","v":3870.2297307477065},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!J$20)","v":3963.0365453808554},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!K$20)","v":4050.2039534316764},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!L$20)","v":4166.4745681103814},{"$f":"MMULT('AER - Inputs'!$H674:$Y674,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1027*'AER - Inputs'!$J1027+('AER - Inputs'!$I1027*'AER - Inputs'!M$20)","v":3981.0217565243224},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D274,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E274)","v":4368.9851868698051},3981.0217565243224,-387.96343034548272,-8.8799438256608576E-2]
[{"$f":"'AER - Inputs'!$A$322","v":1},{"$f":"'AER - Inputs'!$B$322","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$322","v":"Protection setting"},{"$f":"'AER - Inputs'!$F$322","v":"Per Job"},{"$f":"'AER - Inputs'!$G$322","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!H$20)","v":3984.7310564085528},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!I$20)","v":4125.5235395747277},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!J$20)","v":4232.5605054719063},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!K$20)","v":4334.1912899778254},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!L$20)","v":4467.2545396293517},{"$f":"MMULT('AER - Inputs'!$H675:$Y675,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1028*'AER - Inputs'!$J1028+('AER - Inputs'!$I1028*'AER - Inputs'!M$20)","v":4111.0425578608674},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D275,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E275)","v":4648.5986479090861},4111.0425578608674,-537.55609004821872,-0.11563830968500764]
[{"$f":"'AER - Inputs'!$A$323","v":1},{"$f":"'AER - Inputs'!$B$323","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$323","v":"Testing cable prior to commissioning"},{"$f":"'AER - Inputs'!$F$323","v":"Per Job"},{"$f":"'AER - Inputs'!$G$323","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!H$20)","v":4523.4122459919317},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!I$20)","v":4683.2379490273315},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!J$20)","v":4804.7448501102626},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!K$20)","v":4920.1147279504476},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!L$20)","v":5071.1663107159065},{"$f":"MMULT('AER - Inputs'!$H676:$Y676,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1029*'AER - Inputs'!$J1029+('AER - Inputs'!$I1029*'AER - Inputs'!M$20)","v":4660.9156187036024},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D276,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E276)","v":5277.0256644637038},4660.9156187036024,-616.11004576010146,-0.11675327825465784]
[{"$f":"'AER - Inputs'!$A$324","v":1},{"$f":"'AER - Inputs'!$B$324","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"'AER - Inputs'!$F$324","v":"Per Job"},{"$f":"'AER - Inputs'!$G$324","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!H$20)","v":3061.7220808964948},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!I$20)","v":3169.9018923898834},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!J$20)","v":3252.1451949667276},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!K$20)","v":3330.2345848441619},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!L$20)","v":3432.4755350730875},{"$f":"MMULT('AER - Inputs'!$H677:$Y677,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1030*'AER - Inputs'!$J1030+('AER - Inputs'!$I1030*'AER - Inputs'!M$20)","v":3228.6727476610959},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D277,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E277)","v":3571.813736999562},3228.6727476610959,-343.14098933846617,-9.6069116310279826E-2]
[{"$f":"'AER - Inputs'!$A$325","v":0},{"$f":"'AER - Inputs'!$B$325","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$325","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$D$325","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"'AER - Inputs'!$F$325","v":"Per Offer"},{"$f":"'AER - Inputs'!$G$325","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!H$20)","v":23.806307373039051},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!I$20)","v":24.647455516444325},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!J$20)","v":25.286935289195256},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!K$20)","v":25.894116466609944},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!L$20)","v":26.689087212794949},{"$f":"MMULT('AER - Inputs'!$H678:$Y678,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1031*'AER - Inputs'!$J1031+('AER - Inputs'!$I1031*'AER - Inputs'!M$20)","v":26.184919206200018},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D278,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E278)","v":27.772506274428707},26.184919206200018,-1.5875870682286894,-5.7163982700777938E-2]
[{"$f":"'AER - Inputs'!$A$326","v":0},{"$f":"'AER - Inputs'!$B$326","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$326","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$D$326","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"'AER - Inputs'!$F$326","v":"Per Offer"},{"$f":"'AER - Inputs'!$G$326","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!H$20)","v":229.04415602585044},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!I$20)","v":237.13697208421834},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!J$20)","v":243.2895056355249},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!K$20)","v":249.13128941813829},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!L$20)","v":256.77982561369276},{"$f":"MMULT('AER - Inputs'!$H679:$Y679,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1032*'AER - Inputs'!$J1032+('AER - Inputs'!$I1032*'AER - Inputs'!M$20)","v":235.66427285580011},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D279,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E279)","v":267.20356755341322},235.66427285580011,-31.539294697613116,-0.11803470659615539]
[{"$f":"'AER - Inputs'!$A$327","v":1},{"$f":"'AER - Inputs'!$B$327","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$327","v":"Planning Studies"},{"$f":"'AER - Inputs'!$D$327","v":"Planning Studies"},{"$f":"'AER - Inputs'!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"'AER - Inputs'!$F$327","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$327","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!H$20)","v":210.96},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!I$20)","v":218.41384866086958},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!J$20)","v":224.08060960558956},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!K$20)","v":229.4611559952605},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!L$20)","v":236.50580286078485},{"$f":"MMULT('AER - Inputs'!$H680:$Y680,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1033*'AER - Inputs'!$J1033+('AER - Inputs'!$I1033*'AER - Inputs'!M$20)","v":216.02430314021692},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D280,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E280)","v":246.10653940765067},216.02430314021692,-30.082236267433757,-0.12223257593982728]
[{"$f":"'AER - Inputs'!$A$328","v":1},{"$f":"'AER - Inputs'!$B$328","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$328","v":"Planning Studies"},{"$f":"'AER - Inputs'!$D$328","v":"Planning Studies"},{"$f":"'AER - Inputs'!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"'AER - Inputs'!$F$328","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$328","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!H$20)","v":177.52},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!I$20)","v":183.79231330241547},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!J$20)","v":188.56081634994433},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!K$20)","v":193.08847370249643},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!L$20)","v":199.01644920291298},{"$f":"MMULT('AER - Inputs'!$H681:$Y681,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1034*'AER - Inputs'!$J1034+('AER - Inputs'!$I1034*'AER - Inputs'!M$20)","v":196.38945466836657},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D281,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E281)","v":207.09533975941483},196.38945466836657,-10.705885091048259,-5.1695441836042355E-2]
[{"$f":"'AER - Inputs'!$A$329","v":0},{"$f":"'AER - Inputs'!$B$329","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$329","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$D$329","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"'AER - Inputs'!$F$329","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$329","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!H$20)","v":210.96},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!I$20)","v":218.41384866086958},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!J$20)","v":224.08060960558956},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!K$20)","v":229.4611559952605},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!L$20)","v":236.50580286078485},{"$f":"MMULT('AER - Inputs'!$H682:$Y682,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1035*'AER - Inputs'!$J1035+('AER - Inputs'!$I1035*'AER - Inputs'!M$20)","v":216.02430314021692},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D282,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E282)","v":246.10653940765067},216.02430314021692,-30.082236267433757,-0.12223257593982728]
[{"$f":"'AER - Inputs'!$A$330","v":0},{"$f":"'AER - Inputs'!$B$330","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$330","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$D$330","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"'AER - Inputs'!$F$330","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$330","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H683:$Y683,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1036*'AER - Inputs'!$J1036+('AER - Inputs'!$I1036*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D283,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E283)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$331","v":1},{"$f":"'AER - Inputs'!$B$331","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$331","v":"Augmentations"},{"$f":"'AER - Inputs'!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"'AER - Inputs'!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"'AER - Inputs'!$F$331","v":"Per Job"},{"$f":"'AER - Inputs'!$G$331","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H684:$Y684,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1037*'AER - Inputs'!$J1037+('AER - Inputs'!$I1037*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$332","v":0},{"$f":"'AER - Inputs'!$B$332","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$332","v":"Premises Connection Assets"},{"$f":"'AER - Inputs'!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"'AER - Inputs'!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"'AER - Inputs'!$F$332","v":"Per Job"},{"$f":"'AER - Inputs'!$G$332","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H685:$Y685,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1038*'AER - Inputs'!$J1038+('AER - Inputs'!$I1038*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$333","v":1},{"$f":"'AER - Inputs'!$B$333","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$333","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$333","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$333","v":"Per Disco"},{"$f":"'AER - Inputs'!$G$333","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!H$20)","v":82.843244612068048},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!I$20)","v":85.770344573737333},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!J$20)","v":87.995661520559239},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!K$20)","v":90.108583025612759},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!L$20)","v":92.874990891967855},{"$f":"MMULT('AER - Inputs'!$H686:$Y686,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1039*'AER - Inputs'!$J1039+('AER - Inputs'!$I1039*'AER - Inputs'!M$20)","v":75.707346103120457},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D286,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E286)","v":193.2903322409696},75.707346103120457,-117.58298613784915,-0.60832316223276883]
[{"$f":"'AER - Inputs'!$A$334","v":1},{"$f":"'AER - Inputs'!$B$334","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$334","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$334","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$334","v":"Per Disco"},{"$f":"'AER - Inputs'!$G$334","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!H$20)","v":252.87581490878304},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!I$20)","v":261.81067485533282},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!J$20)","v":268.603369166052},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!K$20)","v":275.05298071773268},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!L$20)","v":283.49733422960259},{"$f":"MMULT('AER - Inputs'!$H687:$Y687,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1040*'AER - Inputs'!$J1040+('AER - Inputs'!$I1040*'AER - Inputs'!M$20)","v":286.16676891491579},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D287,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E287)","v":295.00564897179663},286.16676891491579,-8.8388800568808392,-2.996173153865898E-2]
[{"$f":"'AER - Inputs'!$A$335","v":1},{"$f":"'AER - Inputs'!$B$335","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$335","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$335","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$335","v":"Per Job"},{"$f":"'AER - Inputs'!$G$335","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!H$20)","v":417.95549150960369},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!I$20)","v":432.72311087200387},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!J$20)","v":443.95013900965012},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!K$20)","v":454.61011678214322},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!L$20)","v":468.56702256139909},{"$f":"MMULT('AER - Inputs'!$H688:$Y688,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1041*'AER - Inputs'!$J1041+('AER - Inputs'!$I1041*'AER - Inputs'!M$20)","v":472.97908895990116},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D288,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E288)","v":487.58807187074467},472.97908895990116,-14.608982910843508,-2.9961731538658769E-2]
[{"$f":"'AER - Inputs'!$A$336","v":1},{"$f":"'AER - Inputs'!$B$336","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$336","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$336","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"'AER - Inputs'!$F$336","v":"Per Visit"},{"$f":"'AER - Inputs'!$G$336","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!H$20)","v":55.01534593739877},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!I$20)","v":56.959202889630269},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!J$20)","v":58.437012966034843},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!K$20)","v":59.84018238658836},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!L$20)","v":61.677325372527079},{"$f":"MMULT('AER - Inputs'!$H689:$Y689,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1042*'AER - Inputs'!$J1042+('AER - Inputs'!$I1042*'AER - Inputs'!M$20)","v":64.181059930640714},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D289,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E289)","v":64.181059930640657},64.181059930640657,0,0]
[{"$f":"'AER - Inputs'!$A$337","v":1},{"$f":"'AER - Inputs'!$B$337","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$337","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$337","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"'AER - Inputs'!$F$337","v":"Per Job"},{"$f":"'AER - Inputs'!$G$337","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!H$20)","v":190.74517670710028},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!I$20)","v":197.484775114218},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!J$20)","v":202.60852993862787},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!K$20)","v":207.47349614965617},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!L$20)","v":213.8431037112961},{"$f":"MMULT('AER - Inputs'!$H690:$Y690,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1043*'AER - Inputs'!$J1043+('AER - Inputs'!$I1043*'AER - Inputs'!M$20)","v":202.89568755636284},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D290,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E290)","v":222.52386873381388},202.89568755636284,-19.62818117745104,-8.8207082184655616E-2]
[{"$f":"'AER - Inputs'!$A$338","v":1},{"$f":"'AER - Inputs'!$B$338","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$338","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$338","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"'AER - Inputs'!$F$338","v":"Per Job"},{"$f":"'AER - Inputs'!$G$338","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!H$20)","v":62.132433459050787},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!I$20)","v":64.327758430302751},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!J$20)","v":65.996746140419177},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!K$20)","v":67.581437269209303},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!L$20)","v":69.656243168975621},{"$f":"MMULT('AER - Inputs'!$H691:$Y691,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1044*'AER - Inputs'!$J1044+('AER - Inputs'!$I1044*'AER - Inputs'!M$20)","v":72.483874590363669},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D291,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E291)","v":72.483874590363598},72.483874590363598,0,0]
[{"$f":"'AER - Inputs'!$A$339","v":1},{"$f":"'AER - Inputs'!$B$339","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$339","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$339","v":"Rectification Works"},{"$f":"'AER - Inputs'!$E$339","v":"Rectification of illegal connections"},{"$f":"'AER - Inputs'!$F$339","v":"Per Visit"},{"$f":"'AER - Inputs'!$G$339","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!H$20)","v":535.20000000000005},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!I$20)","v":554.11021901449283},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!J$20)","v":568.48664325422601},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!K$20)","v":582.13694865691798},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!L$20)","v":600.00903342383413},{"$f":"MMULT('AER - Inputs'!$H692:$Y692,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1045*'AER - Inputs'!$J1045+('AER - Inputs'!$I1045*'AER - Inputs'!M$20)","v":605.65876882496366},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D292,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E292)","v":624.36585082942076},605.65876882496366,-18.707082004457106,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$340","v":0},{"$f":"'AER - Inputs'!$B$340","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"'AER - Inputs'!$D$340","v":"Customer Data Request"},{"$f":"'AER - Inputs'!$E$340","v":"Customer Data Request"},{"$f":"'AER - Inputs'!$F$340","v":"Per Job"},{"$f":"'AER - Inputs'!$G$340","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!H$20)","v":15.870871582026034},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!I$20)","v":16.431637010962881},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!J$20)","v":16.857956859463503},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!K$20)","v":17.262744311073295},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!L$20)","v":17.792724808529965},{"$f":"MMULT('AER - Inputs'!$H693:$Y693,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1046*'AER - Inputs'!$J1046+('AER - Inputs'!$I1046*'AER - Inputs'!M$20)","v":17.456612804133343},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D293,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E293)","v":18.515004182952474},17.456612804133343,-1.058391378819131,-5.7163982700778188E-2]
[{"$f":"'AER - Inputs'!$A$341","v":1},{"$f":"'AER - Inputs'!$B$341","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$341","v":"No access"},{"$f":"'AER - Inputs'!$E$341","v":"No access"},{"$f":"'AER - Inputs'!$F$341","v":"Per job"},{"$f":"'AER - Inputs'!$G$341","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!H$20)","v":156.065},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!I$20)","v":161.57924389106282},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!J$20)","v":165.77142746537891},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!K$20)","v":169.75187386424122},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!L$20)","v":174.96339648970604},{"$f":"MMULT('AER - Inputs'!$H694:$Y694,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1047*'AER - Inputs'!$J1047+('AER - Inputs'!$I1047*'AER - Inputs'!M$20)","v":177.38910489068982},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D294,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E294)","v":182.06587539180418},177.38910489068982,-4.6767705011143619,-2.5687243647663199E-2]
[{"$f":"'AER - Inputs'!$A$342","v":1},{"$f":"'AER - Inputs'!$B$342","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$342","v":"Other party fails to arrive."},{"$f":"'AER - Inputs'!$E$342","v":"Other party fails to arrive."},{"$f":"'AER - Inputs'!$F$342","v":"Per job"},{"$f":"'AER - Inputs'!$G$342","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!H$20)","v":356.76499999999999},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!I$20)","v":369.37057602149764},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!J$20)","v":378.95391868571363},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!K$20)","v":388.05322961058545},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!L$20)","v":399.96678402364381},{"$f":"MMULT('AER - Inputs'!$H695:$Y695,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1048*'AER - Inputs'!$J1048+('AER - Inputs'!$I1048*'AER - Inputs'!M$20)","v":404.51114320005121},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D295,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E295)","v":416.20306945283693},404.51114320005121,-11.69192625278572,-2.8091878967054614E-2]
[{"$f":"'AER - Inputs'!$A$343","v":1},{"$f":"'AER - Inputs'!$B$343","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$343","v":"Isolation completed"},{"$f":"'AER - Inputs'!$E$343","v":"Outage Arrangements"},{"$f":"'AER - Inputs'!$F$343","v":"Per job"},{"$f":"'AER - Inputs'!$G$343","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!H$20)","v":524.0150000000001},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!I$20)","v":542.53001946352674},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!J$20)","v":556.60599470265925},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!K$20)","v":569.97102606587237},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!L$20)","v":587.46960696859196},{"$f":"MMULT('AER - Inputs'!$H696:$Y696,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1049*'AER - Inputs'!$J1049+('AER - Inputs'!$I1049*'AER - Inputs'!M$20)","v":593.77950845785233},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D296,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E296)","v":611.31739783703119},593.77950845785233,-17.537889379178864,-2.8688680284957673E-2]
[{"$f":"'AER - Inputs'!$A$344","v":0},{"$f":"'AER - Inputs'!$B$344","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$344","v":"Emergency Maintenance"},{"$f":"'AER - Inputs'!$E$344","v":"In hours"},{"$f":"'AER - Inputs'!$F$344","v":"Per job"},{"$f":"'AER - Inputs'!$G$344","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!H$20)","v":152.69610401723364},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!I$20)","v":158.09131472281223},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!J$20)","v":162.19300375701661},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!K$20)","v":166.08752627875887},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!L$20)","v":171.18655040912853},{"$f":"MMULT('AER - Inputs'!$H697:$Y697,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1050*'AER - Inputs'!$J1050+('AER - Inputs'!$I1050*'AER - Inputs'!M$20)","v":157.10951523720007},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D297,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E297)","v":178.1357117022755},157.10951523720007,-21.026196465075429,-0.11803470659615549]
[{"$f":"'AER - Inputs'!$A$345","v":0},{"$f":"'AER - Inputs'!$B$345","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"'AER - Inputs'!$E$345","v":"After hours"},{"$f":"'AER - Inputs'!$F$345","v":"Per job"},{"$f":"'AER - Inputs'!$G$345","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!H$20)","v":267.21818203015886},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!I$20)","v":276.65980076492139},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!J$20)","v":283.83775657477906},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!K$20)","v":290.65317098782805},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!L$20)","v":299.57646321597491},{"$f":"MMULT('AER - Inputs'!$H698:$Y698,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1051*'AER - Inputs'!$J1051+('AER - Inputs'!$I1051*'AER - Inputs'!M$20)","v":274.94165166510015},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D298,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E298)","v":311.73749547898217},274.94165166510015,-36.795843813882016,-0.11803470659615552]
[{"$f":"'AER - Inputs'!$A$346","v":1},{"$f":"'AER - Inputs'!$B$346","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"'AER - Inputs'!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"'AER - Inputs'!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"'AER - Inputs'!$F$346","v":"Per job"},{"$f":"'AER - Inputs'!$G$346","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!H$20)","v":152.41929390600407},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!I$20)","v":157.61008230028389},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!J$20)","v":161.49202285538246},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!K$20)","v":165.15195697533812},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!L$20)","v":170.00225835595853},{"$f":"MMULT('AER - Inputs'!$H699:$Y699,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1052*'AER - Inputs'!$J1052+('AER - Inputs'!$I1052*'AER - Inputs'!M$20)","v":171.91469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D299,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E299)","v":177.81278423475672},171.91469220624091,-5.8980920285158049,-3.3170236065416248E-2]
[{"$f":"'AER - Inputs'!$A$347","v":1},{"$f":"'AER - Inputs'!$B$347","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"'AER - Inputs'!$D$347","v":"WC Meter Disposal"},{"$f":"'AER - Inputs'!$E$347","v":"WC Meter Disposal"},{"$f":"'AER - Inputs'!$F$347","v":"Per job"},{"$f":"'AER - Inputs'!$G$347","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!H$20)","v":152.41929390600407},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!I$20)","v":157.61008230028389},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!J$20)","v":161.49202285538246},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!K$20)","v":165.15195697533812},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!L$20)","v":170.00225835595853},{"$f":"MMULT('AER - Inputs'!$H700:$Y700,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1053*'AER - Inputs'!$J1053+('AER - Inputs'!$I1053*'AER - Inputs'!M$20)","v":171.91469220624091},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D300,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E300)","v":177.81278423475672},171.91469220624091,-5.8980920285158049,-3.3170236065416248E-2]
[{"$f":"'AER - Inputs'!$A$348","v":0},{"$f":"'AER - Inputs'!$B$348","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$348","v":"CT Test"},{"$f":"'AER - Inputs'!$E$348","v":"CT Test"},{"$f":"'AER - Inputs'!$F$348","v":"Per job"},{"$f":"'AER - Inputs'!$G$348","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H701:$Y701,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1054*'AER - Inputs'!$J1054+('AER - Inputs'!$I1054*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$349","v":0},{"$f":"'AER - Inputs'!$B$349","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$349","v":"Meter Test Fee"},{"$f":"'AER - Inputs'!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"'AER - Inputs'!$F$349","v":"Per Job"},{"$f":"'AER - Inputs'!$G$349","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!H$20)","v":401.40000000000003},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!I$20)","v":415.58266426086959},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!J$20)","v":426.36498244066951},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!K$20)","v":436.60271149268851},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!L$20)","v":450.00677506787559},{"$f":"MMULT('AER - Inputs'!$H702:$Y702,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1055*'AER - Inputs'!$J1055+('AER - Inputs'!$I1055*'AER - Inputs'!M$20)","v":454.24407661872272},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D302,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E302)","v":468.27438812206589},454.24407661872272,-14.030311503343171,-2.996173153865905E-2]
[{"$f":"'AER - Inputs'!$A$350","v":0},{"$f":"'AER - Inputs'!$B$350","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$350","v":"Meter Test Fee"},{"$f":"'AER - Inputs'!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"'AER - Inputs'!$F$350","v":"Per Job"},{"$f":"'AER - Inputs'!$G$350","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!H$20)","v":100.35000000000001},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!I$20)","v":103.8956660652174},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!J$20)","v":106.59124561016738},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!K$20)","v":109.15067787317213},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!L$20)","v":112.5016937669689},{"$f":"MMULT('AER - Inputs'!$H703:$Y703,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1056*'AER - Inputs'!$J1056+('AER - Inputs'!$I1056*'AER - Inputs'!M$20)","v":113.56101915468068},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D303,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E303)","v":117.06859703051647},113.56101915468068,-3.5075778758357927,-2.996173153865905E-2]
[{"$f":"'AER - Inputs'!$A$351","v":0},{"$f":"'AER - Inputs'!$B$351","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$351","v":"Move in move out meter reads"},{"$f":"'AER - Inputs'!$E$351","v":"Move in meter reads"},{"$f":"'AER - Inputs'!$F$351","v":"Per Job"},{"$f":"'AER - Inputs'!$G$351","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!H$20)","v":33.450000000000003},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!I$20)","v":34.631888688405802},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!J$20)","v":35.530415203389126},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!K$20)","v":36.383559291057374},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!L$20)","v":37.500564588989633},{"$f":"MMULT('AER - Inputs'!$H704:$Y704,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1057*'AER - Inputs'!$J1057+('AER - Inputs'!$I1057*'AER - Inputs'!M$20)","v":37.853673051560229},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D304,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E304)","v":39.022865676838798},37.853673051560229,-1.1691926252785692,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$352","v":0},{"$f":"'AER - Inputs'!$B$352","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$352","v":"Move in move out meter reads"},{"$f":"'AER - Inputs'!$E$352","v":"Move out meter reads"},{"$f":"'AER - Inputs'!$F$352","v":"Per Job"},{"$f":"'AER - Inputs'!$G$352","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!H$20)","v":33.450000000000003},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!I$20)","v":34.631888688405802},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!J$20)","v":35.530415203389126},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!K$20)","v":36.383559291057374},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!L$20)","v":37.500564588989633},{"$f":"MMULT('AER - Inputs'!$H705:$Y705,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1058*'AER - Inputs'!$J1058+('AER - Inputs'!$I1058*'AER - Inputs'!M$20)","v":37.853673051560229},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D305,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E305)","v":39.022865676838798},37.853673051560229,-1.1691926252785692,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$353","v":0},{"$f":"'AER - Inputs'!$B$353","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$353","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$E$353","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$F$353","v":"Per Job"},{"$f":"'AER - Inputs'!$G$353","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!H$20)","v":33.450000000000003},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!I$20)","v":34.631888688405802},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!J$20)","v":35.530415203389126},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!K$20)","v":36.383559291057374},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!L$20)","v":37.500564588989633},{"$f":"MMULT('AER - Inputs'!$H706:$Y706,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1059*'AER - Inputs'!$J1059+('AER - Inputs'!$I1059*'AER - Inputs'!M$20)","v":37.853673051560229},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D306,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E306)","v":39.022865676838798},37.853673051560229,-1.1691926252785692,-2.9961731538658342E-2]
[{"$f":"'AER - Inputs'!$A$354","v":0},{"$f":"'AER - Inputs'!$B$354","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$354","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"'AER - Inputs'!$F$354","v":"Per Job"},{"$f":"'AER - Inputs'!$G$354","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!H$20)","v":26.760000000000005},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!I$20)","v":27.705510950724644},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!J$20)","v":28.424332162711302},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!K$20)","v":29.1068474328459},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!L$20)","v":30.000451671191708},{"$f":"MMULT('AER - Inputs'!$H707:$Y707,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1060*'AER - Inputs'!$J1060+('AER - Inputs'!$I1060*'AER - Inputs'!M$20)","v":30.282938441248184},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D307,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E307)","v":31.218292541471058},30.282938441248184,-0.9353541002228738,-2.9961731538658914E-2]
[{"$f":"'AER - Inputs'!$A$355","v":0},{"$f":"'AER - Inputs'!$B$355","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"'AER - Inputs'!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"'AER - Inputs'!$F$355","v":"Per Job"},{"$f":"'AER - Inputs'!$G$355","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!H$20)","v":15.870871582026034},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!I$20)","v":16.431637010962881},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!J$20)","v":16.857956859463503},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!K$20)","v":17.262744311073295},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!L$20)","v":17.792724808529965},{"$f":"MMULT('AER - Inputs'!$H708:$Y708,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1061*'AER - Inputs'!$J1061+('AER - Inputs'!$I1061*'AER - Inputs'!M$20)","v":17.456612804133343},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D308,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E308)","v":18.515004182952474},17.456612804133343,-1.058391378819131,-5.7163982700778188E-2]
[{"$f":"'AER - Inputs'!$A$356","v":1},{"$f":"'AER - Inputs'!$B$356","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$356","v":"Notification Only"},{"$f":"'AER - Inputs'!$E$356","v":"Notification Only"},{"$f":"'AER - Inputs'!$F$356","v":"Per Job"},{"$f":"'AER - Inputs'!$G$356","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!H$20)","v":256.41500000000002},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!I$20)","v":265.47490995628021},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!J$20)","v":272.3626730755463},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!K$20)","v":278.90255173741338},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!L$20)","v":287.46509025667496},{"$f":"MMULT('AER - Inputs'!$H709:$Y709,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1062*'AER - Inputs'!$J1062+('AER - Inputs'!$I1062*'AER - Inputs'!M$20)","v":290.9501240453705},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D309,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E309)","v":299.13447242232064},290.9501240453705,-8.1843483769501404,-2.7360097653323642E-2]
[{"$f":"'AER - Inputs'!$A$357","v":0},{"$f":"'AER - Inputs'!$B$357","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$357","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$357","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"'AER - Inputs'!$F$357","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$357","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!H$20)","v":169.46245341874695},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!I$20)","v":175.45006946673234},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!J$20)","v":180.00213247692281},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!K$20)","v":184.32428166125644},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!L$20)","v":189.98318923283608},{"$f":"MMULT('AER - Inputs'!$H710:$Y710,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1063*'AER - Inputs'!$J1063+('AER - Inputs'!$I1063*'AER - Inputs'!M$20)","v":196.38945466836657},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D310,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E310)","v":119.81538355804331},119.81538355804331,0,0]
[{"$f":"'AER - Inputs'!$A$358","v":0},{"$f":"'AER - Inputs'!$B$358","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$358","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$358","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$358","v":"NMI Extinction"},{"$f":"'AER - Inputs'!$F$358","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$358","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!H$20)","v":42.365613354686737},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!I$20)","v":43.862517366683086},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!J$20)","v":45.000533119230703},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!K$20)","v":46.081070415314109},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!L$20)","v":47.495797308209021},{"$f":"MMULT('AER - Inputs'!$H711:$Y711,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1064*'AER - Inputs'!$J1064+('AER - Inputs'!$I1064*'AER - Inputs'!M$20)","v":49.097363667091642},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D311,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E311)","v":29.953845889510827},29.953845889510827,0,0]
[{"$f":"'AER - Inputs'!$A$359","v":1},{"$f":"'AER - Inputs'!$B$359","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$359","v":"Metering Investigation services"},{"$f":"'AER - Inputs'!$E$359","v":"Metering Investigation services"},{"$f":"'AER - Inputs'!$F$359","v":"Per Job"},{"$f":"'AER - Inputs'!$G$359","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!H$20)","v":203.6686666666667},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!I$20)","v":210.8648906820934},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!J$20)","v":216.33579344057773},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!K$20)","v":221.5303739730125},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!L$20)","v":228.33153928510413},{"$f":"MMULT('AER - Inputs'!$H712:$Y712,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1065*'AER - Inputs'!$J1065+('AER - Inputs'!$I1065*'AER - Inputs'!M$20)","v":230.58529333395455},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D312,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E312)","v":237.60044908562611},230.58529333395455,-7.015155751671557,-2.9525010489956798E-2]
[{"$f":"'AER - Inputs'!$A$360","v":0},{"$f":"'AER - Inputs'!$B$360","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$360","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$360","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$360","v":"Reconnection of already connected site"},{"$f":"'AER - Inputs'!$F$360","v":"Per Job"},{"$f":"'AER - Inputs'!$G$360","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!H$20)","v":169.16070177022951},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!I$20)","v":174.91868402507765},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!J$20)","v":179.2237894737178},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!K$20)","v":183.2822730778995},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!L$20)","v":188.6616901259905},{"$f":"MMULT('AER - Inputs'!$H713:$Y713,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1066*'AER - Inputs'!$J1066+('AER - Inputs'!$I1066*'AER - Inputs'!M$20)","v":195.96937181618623},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D313,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E313)","v":129.22853024328793},129.22853024328793,0,0]
[{"$f":"'AER - Inputs'!$A$361","v":0},{"$f":"'AER - Inputs'!$B$361","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$361","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$361","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"'AER - Inputs'!$F$361","v":"Per Job"},{"$f":"'AER - Inputs'!$G$361","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!H$20)","v":200.70000000000002},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!I$20)","v":207.7913321304348},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!J$20)","v":213.18249122033475},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!K$20)","v":218.30135574634426},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!L$20)","v":225.0033875339378},{"$f":"MMULT('AER - Inputs'!$H714:$Y714,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1067*'AER - Inputs'!$J1067+('AER - Inputs'!$I1067*'AER - Inputs'!M$20)","v":227.12203830936136},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D314,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E314)","v":234.13719406103294},227.12203830936136,-7.0151557516715854,-2.996173153865905E-2]
[{"$f":"'AER - Inputs'!$A$362","v":1},{"$f":"'AER - Inputs'!$B$362","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$362","v":"Cable spike"},{"$f":"'AER - Inputs'!$D$362","v":"Cable ID & Spike"},{"$f":"'AER - Inputs'!$E$362","v":"Cable ID & Spike"},{"$f":"'AER - Inputs'!$F$362","v":"Per Job"},{"$f":"'AER - Inputs'!$G$362","v":"Fee"},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!H$20)","v":610.78441606893455},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!I$20)","v":632.36525889124891},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!J$20)","v":648.77201502806645},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!K$20)","v":664.35010511503549},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!L$20)","v":684.74620163651412},{"$f":"MMULT('AER - Inputs'!$H715:$Y715,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1068*'AER - Inputs'!$J1068+('AER - Inputs'!$I1068*'AER - Inputs'!M$20)","v":628.43806094880028},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D315,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E315)","v":712.542846809102},628.43806094880028,-84.104785860301718,-0.11803470659615549]
[{"$f":"'AER - Inputs'!$A$363","v":0},{"$f":"'AER - Inputs'!$B$363","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"'AER - Inputs'!$D$363","v":"Security escort"},{"$f":"'AER - Inputs'!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"'AER - Inputs'!$F$363","v":"Per Job"},{"$f":"'AER - Inputs'!$G$363","v":"Quote"},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!H$20)","v":89.06},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!I$20)","v":92.206756549758467},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!J$20)","v":94.599066607289558},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!K$20)","v":96.870546800046924},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!L$20)","v":99.844552534990029},{"$f":"MMULT('AER - Inputs'!$H716:$Y716,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1069*'AER - Inputs'!$J1069+('AER - Inputs'!$I1069*'AER - Inputs'!M$20)","v":103.89765073779566},{"$f":"SUMIFS('Report Charges & Xfactors'!$M$10:$M$318,'Report Charges & Xfactors'!$D$10:$D$318,'AER - Calc Cost build up'!D316,'Report Charges & Xfactors'!$E$10:$E$318,'AER - Calc Cost build up'!E316)","v":103.89765073779564},103.89765073779564,0,0]
[{"$f":"'AER - Inputs'!$A$364","v":1},{"$f":"'AER - Inputs'!$B$364","v":0},{"$f":"'AER - Inputs'!$C$364","v":0},{"$f":"'AER - Inputs'!$D$364","v":0},{"$f":"'AER - Inputs'!$E$364","v":0},{"$f":"'AER - Inputs'!$F$364","v":0},{"$f":"'AER - Inputs'!$G$364","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H717:$Y717,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1070*'AER - Inputs'!$J1070+('AER - Inputs'!$I1070*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$365","v":1},{"$f":"'AER - Inputs'!$B$365","v":0},{"$f":"'AER - Inputs'!$C$365","v":0},{"$f":"'AER - Inputs'!$D$365","v":0},{"$f":"'AER - Inputs'!$E$365","v":0},{"$f":"'AER - Inputs'!$F$365","v":0},{"$f":"'AER - Inputs'!$G$365","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H718:$Y718,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1071*'AER - Inputs'!$J1071+('AER - Inputs'!$I1071*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$366","v":1},{"$f":"'AER - Inputs'!$B$366","v":0},{"$f":"'AER - Inputs'!$C$366","v":0},{"$f":"'AER - Inputs'!$D$366","v":0},{"$f":"'AER - Inputs'!$E$366","v":0},{"$f":"'AER - Inputs'!$F$366","v":0},{"$f":"'AER - Inputs'!$G$366","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H719:$Y719,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1072*'AER - Inputs'!$J1072+('AER - Inputs'!$I1072*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$367","v":1},{"$f":"'AER - Inputs'!$B$367","v":0},{"$f":"'AER - Inputs'!$C$367","v":0},{"$f":"'AER - Inputs'!$D$367","v":0},{"$f":"'AER - Inputs'!$E$367","v":0},{"$f":"'AER - Inputs'!$F$367","v":0},{"$f":"'AER - Inputs'!$G$367","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H720:$Y720,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1073*'AER - Inputs'!$J1073+('AER - Inputs'!$I1073*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$368","v":1},{"$f":"'AER - Inputs'!$B$368","v":0},{"$f":"'AER - Inputs'!$C$368","v":0},{"$f":"'AER - Inputs'!$D$368","v":0},{"$f":"'AER - Inputs'!$E$368","v":0},{"$f":"'AER - Inputs'!$F$368","v":0},{"$f":"'AER - Inputs'!$G$368","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H721:$Y721,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1074*'AER - Inputs'!$J1074+('AER - Inputs'!$I1074*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$369","v":1},{"$f":"'AER - Inputs'!$B$369","v":0},{"$f":"'AER - Inputs'!$C$369","v":0},{"$f":"'AER - Inputs'!$D$369","v":0},{"$f":"'AER - Inputs'!$E$369","v":0},{"$f":"'AER - Inputs'!$F$369","v":0},{"$f":"'AER - Inputs'!$G$369","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H722:$Y722,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1075*'AER - Inputs'!$J1075+('AER - Inputs'!$I1075*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$370","v":1},{"$f":"'AER - Inputs'!$B$370","v":0},{"$f":"'AER - Inputs'!$C$370","v":0},{"$f":"'AER - Inputs'!$D$370","v":0},{"$f":"'AER - Inputs'!$E$370","v":0},{"$f":"'AER - Inputs'!$F$370","v":0},{"$f":"'AER - Inputs'!$G$370","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H723:$Y723,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1076*'AER - Inputs'!$J1076+('AER - Inputs'!$I1076*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$371","v":1},{"$f":"'AER - Inputs'!$B$371","v":0},{"$f":"'AER - Inputs'!$C$371","v":0},{"$f":"'AER - Inputs'!$D$371","v":0},{"$f":"'AER - Inputs'!$E$371","v":0},{"$f":"'AER - Inputs'!$F$371","v":0},{"$f":"'AER - Inputs'!$G$371","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H724:$Y724,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1077*'AER - Inputs'!$J1077+('AER - Inputs'!$I1077*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$372","v":1},{"$f":"'AER - Inputs'!$B$372","v":0},{"$f":"'AER - Inputs'!$C$372","v":0},{"$f":"'AER - Inputs'!$D$372","v":0},{"$f":"'AER - Inputs'!$E$372","v":0},{"$f":"'AER - Inputs'!$F$372","v":0},{"$f":"'AER - Inputs'!$G$372","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H725:$Y725,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1078*'AER - Inputs'!$J1078+('AER - Inputs'!$I1078*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$373","v":1},{"$f":"'AER - Inputs'!$B$373","v":0},{"$f":"'AER - Inputs'!$C$373","v":0},{"$f":"'AER - Inputs'!$D$373","v":0},{"$f":"'AER - Inputs'!$E$373","v":0},{"$f":"'AER - Inputs'!$F$373","v":0},{"$f":"'AER - Inputs'!$G$373","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H726:$Y726,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1079*'AER - Inputs'!$J1079+('AER - Inputs'!$I1079*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$374","v":1},{"$f":"'AER - Inputs'!$B$374","v":0},{"$f":"'AER - Inputs'!$C$374","v":0},{"$f":"'AER - Inputs'!$D$374","v":0},{"$f":"'AER - Inputs'!$E$374","v":0},{"$f":"'AER - Inputs'!$F$374","v":0},{"$f":"'AER - Inputs'!$G$374","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H727:$Y727,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1080*'AER - Inputs'!$J1080+('AER - Inputs'!$I1080*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$375","v":1},{"$f":"'AER - Inputs'!$B$375","v":0},{"$f":"'AER - Inputs'!$C$375","v":0},{"$f":"'AER - Inputs'!$D$375","v":0},{"$f":"'AER - Inputs'!$E$375","v":0},{"$f":"'AER - Inputs'!$F$375","v":0},{"$f":"'AER - Inputs'!$G$375","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H728:$Y728,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1081*'AER - Inputs'!$J1081+('AER - Inputs'!$I1081*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$376","v":1},{"$f":"'AER - Inputs'!$B$376","v":0},{"$f":"'AER - Inputs'!$C$376","v":0},{"$f":"'AER - Inputs'!$D$376","v":0},{"$f":"'AER - Inputs'!$E$376","v":0},{"$f":"'AER - Inputs'!$F$376","v":0},{"$f":"'AER - Inputs'!$G$376","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H729:$Y729,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1082*'AER - Inputs'!$J1082+('AER - Inputs'!$I1082*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$377","v":1},{"$f":"'AER - Inputs'!$B$377","v":0},{"$f":"'AER - Inputs'!$C$377","v":0},{"$f":"'AER - Inputs'!$D$377","v":0},{"$f":"'AER - Inputs'!$E$377","v":0},{"$f":"'AER - Inputs'!$F$377","v":0},{"$f":"'AER - Inputs'!$G$377","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H730:$Y730,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1083*'AER - Inputs'!$J1083+('AER - Inputs'!$I1083*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$378","v":1},{"$f":"'AER - Inputs'!$B$378","v":0},{"$f":"'AER - Inputs'!$C$378","v":0},{"$f":"'AER - Inputs'!$D$378","v":0},{"$f":"'AER - Inputs'!$E$378","v":0},{"$f":"'AER - Inputs'!$F$378","v":0},{"$f":"'AER - Inputs'!$G$378","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H731:$Y731,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1084*'AER - Inputs'!$J1084+('AER - Inputs'!$I1084*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$379","v":1},{"$f":"'AER - Inputs'!$B$379","v":0},{"$f":"'AER - Inputs'!$C$379","v":0},{"$f":"'AER - Inputs'!$D$379","v":0},{"$f":"'AER - Inputs'!$E$379","v":0},{"$f":"'AER - Inputs'!$F$379","v":0},{"$f":"'AER - Inputs'!$G$379","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H732:$Y732,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1085*'AER - Inputs'!$J1085+('AER - Inputs'!$I1085*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$380","v":1},{"$f":"'AER - Inputs'!$B$380","v":0},{"$f":"'AER - Inputs'!$C$380","v":0},{"$f":"'AER - Inputs'!$D$380","v":0},{"$f":"'AER - Inputs'!$E$380","v":0},{"$f":"'AER - Inputs'!$F$380","v":0},{"$f":"'AER - Inputs'!$G$380","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H733:$Y733,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1086*'AER - Inputs'!$J1086+('AER - Inputs'!$I1086*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$381","v":1},{"$f":"'AER - Inputs'!$B$381","v":0},{"$f":"'AER - Inputs'!$C$381","v":0},{"$f":"'AER - Inputs'!$D$381","v":0},{"$f":"'AER - Inputs'!$E$381","v":0},{"$f":"'AER - Inputs'!$F$381","v":0},{"$f":"'AER - Inputs'!$G$381","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H734:$Y734,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1087*'AER - Inputs'!$J1087+('AER - Inputs'!$I1087*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$382","v":1},{"$f":"'AER - Inputs'!$B$382","v":0},{"$f":"'AER - Inputs'!$C$382","v":0},{"$f":"'AER - Inputs'!$D$382","v":0},{"$f":"'AER - Inputs'!$E$382","v":0},{"$f":"'AER - Inputs'!$F$382","v":0},{"$f":"'AER - Inputs'!$G$382","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H735:$Y735,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1088*'AER - Inputs'!$J1088+('AER - Inputs'!$I1088*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$383","v":1},{"$f":"'AER - Inputs'!$B$383","v":0},{"$f":"'AER - Inputs'!$C$383","v":0},{"$f":"'AER - Inputs'!$D$383","v":0},{"$f":"'AER - Inputs'!$E$383","v":0},{"$f":"'AER - Inputs'!$F$383","v":0},{"$f":"'AER - Inputs'!$G$383","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H736:$Y736,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1089*'AER - Inputs'!$J1089+('AER - Inputs'!$I1089*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$384","v":1},{"$f":"'AER - Inputs'!$B$384","v":0},{"$f":"'AER - Inputs'!$C$384","v":0},{"$f":"'AER - Inputs'!$D$384","v":0},{"$f":"'AER - Inputs'!$E$384","v":0},{"$f":"'AER - Inputs'!$F$384","v":0},{"$f":"'AER - Inputs'!$G$384","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H737:$Y737,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1090*'AER - Inputs'!$J1090+('AER - Inputs'!$I1090*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$385","v":1},{"$f":"'AER - Inputs'!$B$385","v":0},{"$f":"'AER - Inputs'!$C$385","v":0},{"$f":"'AER - Inputs'!$D$385","v":0},{"$f":"'AER - Inputs'!$E$385","v":0},{"$f":"'AER - Inputs'!$F$385","v":0},{"$f":"'AER - Inputs'!$G$385","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H738:$Y738,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1091*'AER - Inputs'!$J1091+('AER - Inputs'!$I1091*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$386","v":1},{"$f":"'AER - Inputs'!$B$386","v":0},{"$f":"'AER - Inputs'!$C$386","v":0},{"$f":"'AER - Inputs'!$D$386","v":0},{"$f":"'AER - Inputs'!$E$386","v":0},{"$f":"'AER - Inputs'!$F$386","v":0},{"$f":"'AER - Inputs'!$G$386","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H739:$Y739,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1092*'AER - Inputs'!$J1092+('AER - Inputs'!$I1092*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$387","v":1},{"$f":"'AER - Inputs'!$B$387","v":0},{"$f":"'AER - Inputs'!$C$387","v":0},{"$f":"'AER - Inputs'!$D$387","v":0},{"$f":"'AER - Inputs'!$E$387","v":0},{"$f":"'AER - Inputs'!$F$387","v":0},{"$f":"'AER - Inputs'!$G$387","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H740:$Y740,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1093*'AER - Inputs'!$J1093+('AER - Inputs'!$I1093*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$388","v":1},{"$f":"'AER - Inputs'!$B$388","v":0},{"$f":"'AER - Inputs'!$C$388","v":0},{"$f":"'AER - Inputs'!$D$388","v":0},{"$f":"'AER - Inputs'!$E$388","v":0},{"$f":"'AER - Inputs'!$F$388","v":0},{"$f":"'AER - Inputs'!$G$388","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H741:$Y741,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1094*'AER - Inputs'!$J1094+('AER - Inputs'!$I1094*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$389","v":1},{"$f":"'AER - Inputs'!$B$389","v":0},{"$f":"'AER - Inputs'!$C$389","v":0},{"$f":"'AER - Inputs'!$D$389","v":0},{"$f":"'AER - Inputs'!$E$389","v":0},{"$f":"'AER - Inputs'!$F$389","v":0},{"$f":"'AER - Inputs'!$G$389","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H742:$Y742,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1095*'AER - Inputs'!$J1095+('AER - Inputs'!$I1095*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$390","v":1},{"$f":"'AER - Inputs'!$B$390","v":0},{"$f":"'AER - Inputs'!$C$390","v":0},{"$f":"'AER - Inputs'!$D$390","v":0},{"$f":"'AER - Inputs'!$E$390","v":0},{"$f":"'AER - Inputs'!$F$390","v":0},{"$f":"'AER - Inputs'!$G$390","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H743:$Y743,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1096*'AER - Inputs'!$J1096+('AER - Inputs'!$I1096*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$391","v":1},{"$f":"'AER - Inputs'!$B$391","v":0},{"$f":"'AER - Inputs'!$C$391","v":0},{"$f":"'AER - Inputs'!$D$391","v":0},{"$f":"'AER - Inputs'!$E$391","v":0},{"$f":"'AER - Inputs'!$F$391","v":0},{"$f":"'AER - Inputs'!$G$391","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H744:$Y744,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1097*'AER - Inputs'!$J1097+('AER - Inputs'!$I1097*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$392","v":1},{"$f":"'AER - Inputs'!$B$392","v":0},{"$f":"'AER - Inputs'!$C$392","v":0},{"$f":"'AER - Inputs'!$D$392","v":0},{"$f":"'AER - Inputs'!$E$392","v":0},{"$f":"'AER - Inputs'!$F$392","v":0},{"$f":"'AER - Inputs'!$G$392","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H745:$Y745,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1098*'AER - Inputs'!$J1098+('AER - Inputs'!$I1098*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$393","v":1},{"$f":"'AER - Inputs'!$B$393","v":0},{"$f":"'AER - Inputs'!$C$393","v":0},{"$f":"'AER - Inputs'!$D$393","v":0},{"$f":"'AER - Inputs'!$E$393","v":0},{"$f":"'AER - Inputs'!$F$393","v":0},{"$f":"'AER - Inputs'!$G$393","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H746:$Y746,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1099*'AER - Inputs'!$J1099+('AER - Inputs'!$I1099*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$394","v":1},{"$f":"'AER - Inputs'!$B$394","v":0},{"$f":"'AER - Inputs'!$C$394","v":0},{"$f":"'AER - Inputs'!$D$394","v":0},{"$f":"'AER - Inputs'!$E$394","v":0},{"$f":"'AER - Inputs'!$F$394","v":0},{"$f":"'AER - Inputs'!$G$394","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H747:$Y747,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1100*'AER - Inputs'!$J1100+('AER - Inputs'!$I1100*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$395","v":1},{"$f":"'AER - Inputs'!$B$395","v":0},{"$f":"'AER - Inputs'!$C$395","v":0},{"$f":"'AER - Inputs'!$D$395","v":0},{"$f":"'AER - Inputs'!$E$395","v":0},{"$f":"'AER - Inputs'!$F$395","v":0},{"$f":"'AER - Inputs'!$G$395","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H748:$Y748,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1101*'AER - Inputs'!$J1101+('AER - Inputs'!$I1101*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$396","v":1},{"$f":"'AER - Inputs'!$B$396","v":0},{"$f":"'AER - Inputs'!$C$396","v":0},{"$f":"'AER - Inputs'!$D$396","v":0},{"$f":"'AER - Inputs'!$E$396","v":0},{"$f":"'AER - Inputs'!$F$396","v":0},{"$f":"'AER - Inputs'!$G$396","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H749:$Y749,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1102*'AER - Inputs'!$J1102+('AER - Inputs'!$I1102*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$397","v":1},{"$f":"'AER - Inputs'!$B$397","v":0},{"$f":"'AER - Inputs'!$C$397","v":0},{"$f":"'AER - Inputs'!$D$397","v":0},{"$f":"'AER - Inputs'!$E$397","v":0},{"$f":"'AER - Inputs'!$F$397","v":0},{"$f":"'AER - Inputs'!$G$397","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H750:$Y750,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1103*'AER - Inputs'!$J1103+('AER - Inputs'!$I1103*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$398","v":1},{"$f":"'AER - Inputs'!$B$398","v":0},{"$f":"'AER - Inputs'!$C$398","v":0},{"$f":"'AER - Inputs'!$D$398","v":0},{"$f":"'AER - Inputs'!$E$398","v":0},{"$f":"'AER - Inputs'!$F$398","v":0},{"$f":"'AER - Inputs'!$G$398","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H751:$Y751,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1104*'AER - Inputs'!$J1104+('AER - Inputs'!$I1104*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$399","v":1},{"$f":"'AER - Inputs'!$B$399","v":0},{"$f":"'AER - Inputs'!$C$399","v":0},{"$f":"'AER - Inputs'!$D$399","v":0},{"$f":"'AER - Inputs'!$E$399","v":0},{"$f":"'AER - Inputs'!$F$399","v":0},{"$f":"'AER - Inputs'!$G$399","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H752:$Y752,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1105*'AER - Inputs'!$J1105+('AER - Inputs'!$I1105*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$400","v":1},{"$f":"'AER - Inputs'!$B$400","v":0},{"$f":"'AER - Inputs'!$C$400","v":0},{"$f":"'AER - Inputs'!$D$400","v":0},{"$f":"'AER - Inputs'!$E$400","v":0},{"$f":"'AER - Inputs'!$F$400","v":0},{"$f":"'AER - Inputs'!$G$400","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H753:$Y753,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1106*'AER - Inputs'!$J1106+('AER - Inputs'!$I1106*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$401","v":1},{"$f":"'AER - Inputs'!$B$401","v":0},{"$f":"'AER - Inputs'!$C$401","v":0},{"$f":"'AER - Inputs'!$D$401","v":0},{"$f":"'AER - Inputs'!$E$401","v":0},{"$f":"'AER - Inputs'!$F$401","v":0},{"$f":"'AER - Inputs'!$G$401","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H754:$Y754,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1107*'AER - Inputs'!$J1107+('AER - Inputs'!$I1107*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$402","v":1},{"$f":"'AER - Inputs'!$B$402","v":0},{"$f":"'AER - Inputs'!$C$402","v":0},{"$f":"'AER - Inputs'!$D$402","v":0},{"$f":"'AER - Inputs'!$E$402","v":0},{"$f":"'AER - Inputs'!$F$402","v":0},{"$f":"'AER - Inputs'!$G$402","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H755:$Y755,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1108*'AER - Inputs'!$J1108+('AER - Inputs'!$I1108*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$403","v":1},{"$f":"'AER - Inputs'!$B$403","v":0},{"$f":"'AER - Inputs'!$C$403","v":0},{"$f":"'AER - Inputs'!$D$403","v":0},{"$f":"'AER - Inputs'!$E$403","v":0},{"$f":"'AER - Inputs'!$F$403","v":0},{"$f":"'AER - Inputs'!$G$403","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H756:$Y756,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1109*'AER - Inputs'!$J1109+('AER - Inputs'!$I1109*'AER - Inputs'!M$20)","v":0}]
[{"$f":"'AER - Inputs'!$A$404","v":1},{"$f":"'AER - Inputs'!$B$404","v":0},{"$f":"'AER - Inputs'!$C$404","v":0},{"$f":"'AER - Inputs'!$D$404","v":0},{"$f":"'AER - Inputs'!$E$404","v":0},{"$f":"'AER - Inputs'!$F$404","v":0},{"$f":"'AER - Inputs'!$G$404","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!H$32:H$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!H$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!I$32:I$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!I$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!J$32:J$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!J$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!K$32:K$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!K$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!L$32:L$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!L$20)","v":0},{"$f":"MMULT('AER - Inputs'!$H757:$Y757,'AER - Inputs'!M$32:M$49)*'AER - Inputs'!$H1110*'AER - Inputs'!$J1110+('AER - Inputs'!$I1110*'AER - Inputs'!M$20)","v":0}]
[]
[null,"Revenue ($ nominal)"]
[null,{"$f":"'AER - Inputs'!$B$54","v":"Grouping 1"},{"$f":"'AER - Inputs'!$C$54","v":"Grouping 2"},{"$f":"'AER - Inputs'!$D$54","v":"Grouping 3"},{"$f":"'AER - Inputs'!$E$54","v":"Grouping 4"},{"$f":"'AER - Inputs'!$F$54","v":"Charge  by"},{"$f":"'AER - Inputs'!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20"]
[{"$f":"'AER - Inputs'!$A$55","v":1},{"$f":"'AER - Inputs'!$B$55","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$55","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$55","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$55","v":"Fee"},{"$f":"H8*'AER - Inputs'!H55","v":670541.85628485994},{"$f":"I8*'AER - Inputs'!I55","v":418509.79535712273},{"$f":"J8*'AER - Inputs'!J55","v":373802.24453485012},{"$f":"K8*'AER - Inputs'!K55","v":382777.85523504845},{"$f":"L8*'AER - Inputs'!L55","v":394529.45130096126},{"$f":"M8*'AER - Inputs'!M55","v":346167.59755490051}]
[{"$f":"'AER - Inputs'!$A$56","v":1},{"$f":"'AER - Inputs'!$B$56","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$56","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$56","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$56","v":"Fee"},{"$f":"H9*'AER - Inputs'!H56","v":494584.06421010947},{"$f":"I9*'AER - Inputs'!I56","v":608070.06794512121},{"$f":"J9*'AER - Inputs'!J56","v":553126.23610442691},{"$f":"K9*'AER - Inputs'!K56","v":566407.71270314872},{"$f":"L9*'AER - Inputs'!L56","v":583796.89694479643},{"$f":"M9*'AER - Inputs'!M56","v":512234.43169828987}]
[{"$f":"'AER - Inputs'!$A$57","v":1},{"$f":"'AER - Inputs'!$B$57","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$57","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$57","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$57","v":"Fee"},{"$f":"H10*'AER - Inputs'!H57","v":230647.37609798374},{"$f":"I10*'AER - Inputs'!I57","v":297880.41445679672},{"$f":"J10*'AER - Inputs'!J57","v":262671.46428211167},{"$f":"K10*'AER - Inputs'!K57","v":268978.64097758883},{"$f":"L10*'AER - Inputs'!L57","v":277236.50724622607},{"$f":"M10*'AER - Inputs'!M57","v":243252.551492609}]
[{"$f":"'AER - Inputs'!$A$58","v":1},{"$f":"'AER - Inputs'!$B$58","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$58","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$58","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$58","v":"Fee"},{"$f":"H11*'AER - Inputs'!H58","v":61823.008026263684},{"$f":"I11*'AER - Inputs'!I58","v":22156.398625913349},{"$f":"J11*'AER - Inputs'!J58","v":15154.121400948819},{"$f":"K11*'AER - Inputs'!K58","v":15517.99694259442},{"$f":"L11*'AER - Inputs'!L58","v":15994.412255882226},{"$f":"M11*'AER - Inputs'!M58","v":14033.799622978659}]
[{"$f":"'AER - Inputs'!$A$59","v":1},{"$f":"'AER - Inputs'!$B$59","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$59","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"'AER - Inputs'!$F$59","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$59","v":"Fee"},{"$f":"H12*'AER - Inputs'!H59","v":249669.84010606486},{"$f":"I12*'AER - Inputs'!I59","v":263414.91497787659},{"$f":"J12*'AER - Inputs'!J59","v":292979.82707950682},{"$f":"K12*'AER - Inputs'!K59","v":300014.7577395658},{"$f":"L12*'AER - Inputs'!L59","v":309225.45840719744},{"$f":"M12*'AER - Inputs'!M59","v":271320.26186297426}]
[{"$f":"'AER - Inputs'!$A$60","v":1},{"$f":"'AER - Inputs'!$B$60","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$60","v":"Access Permits"},{"$f":"'AER - Inputs'!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"'AER - Inputs'!$F$60","v":"Per Lot"},{"$f":"'AER - Inputs'!$G$60","v":"Fee"},{"$f":"H13*'AER - Inputs'!H60","v":0},{"$f":"I13*'AER - Inputs'!I60","v":11598.427442102984},{"$f":"J13*'AER - Inputs'!J60","v":14115.894836703725},{"$f":"K13*'AER - Inputs'!K60","v":14454.840839815215},{"$f":"L13*'AER - Inputs'!L60","v":14898.616383314878},{"$f":"M13*'AER - Inputs'!M60","v":13072.327612799501}]
[{"$f":"'AER - Inputs'!$A$61","v":1},{"$f":"'AER - Inputs'!$B$61","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$61","v":"Clearance to Work"},{"$f":"'AER - Inputs'!$E$61","v":"Clearance to Work"},{"$f":"'AER - Inputs'!$F$61","v":"Per Job"},{"$f":"'AER - Inputs'!$G$61","v":"Fee"},{"$f":"H14*'AER - Inputs'!H61","v":108982.63053500807},{"$f":"I14*'AER - Inputs'!I61","v":857531.51015173213},{"$f":"J14*'AER - Inputs'!J61","v":1094465.3025525743},{"$f":"K14*'AER - Inputs'!K61","v":1120745.2262935638},{"$f":"L14*'AER - Inputs'!L61","v":1155153.0297024483},{"$f":"M14*'AER - Inputs'!M61","v":1200687.2443966351}]
[{"$f":"'AER - Inputs'!$A$62","v":1},{"$f":"'AER - Inputs'!$B$62","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$62","v":"Customer Interface co-ordination"},{"$f":"'AER - Inputs'!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"'AER - Inputs'!$F$62","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$62","v":"Quote"},{"$f":"H15*'AER - Inputs'!H62","v":5503.12},{"$f":"I15*'AER - Inputs'!I62","v":9924.7849183304352},{"$f":"J15*'AER - Inputs'!J62","v":13199.257144496103},{"$f":"K15*'AER - Inputs'!K62","v":13516.193159174751},{"$f":"L15*'AER - Inputs'!L62","v":13931.151444203908},{"$f":"M15*'AER - Inputs'!M62","v":13747.26182678566}]
[{"$f":"'AER - Inputs'!$A$63","v":1},{"$f":"'AER - Inputs'!$B$63","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"'AER - Inputs'!$F$63","v":"Per Job"},{"$f":"'AER - Inputs'!$G$63","v":"Fee"},{"$f":"H16*'AER - Inputs'!H63","v":0},{"$f":"I16*'AER - Inputs'!I63","v":0},{"$f":"J16*'AER - Inputs'!J63","v":0},{"$f":"K16*'AER - Inputs'!K63","v":0},{"$f":"L16*'AER - Inputs'!L63","v":0},{"$f":"M16*'AER - Inputs'!M63","v":0}]
[{"$f":"'AER - Inputs'!$A$64","v":1},{"$f":"'AER - Inputs'!$B$64","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"'AER - Inputs'!$F$64","v":"Per Job"},{"$f":"'AER - Inputs'!$G$64","v":"Fee"},{"$f":"H17*'AER - Inputs'!H64","v":3204.7844625049675},{"$f":"I17*'AER - Inputs'!I64","v":0},{"$f":"J17*'AER - Inputs'!J64","v":10212.315927369664},{"$f":"K17*'AER - Inputs'!K64","v":10457.530538709321},{"$f":"L17*'AER - Inputs'!L64","v":10778.585356946902},{"$f":"M17*'AER - Inputs'!M64","v":10140.26231960201}]
[{"$f":"'AER - Inputs'!$A$65","v":1},{"$f":"'AER - Inputs'!$B$65","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"'AER - Inputs'!$F$65","v":"Per Job"},{"$f":"'AER - Inputs'!$G$65","v":"Fee"},{"$f":"H18*'AER - Inputs'!H65","v":934.7733517405652},{"$f":"I18*'AER - Inputs'!I65","v":0},{"$f":"J18*'AER - Inputs'!J65","v":0},{"$f":"K18*'AER - Inputs'!K65","v":0},{"$f":"L18*'AER - Inputs'!L65","v":0},{"$f":"M18*'AER - Inputs'!M65","v":0}]
[{"$f":"'AER - Inputs'!$A$66","v":1},{"$f":"'AER - Inputs'!$B$66","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"'AER - Inputs'!$F$66","v":"Per Job"},{"$f":"'AER - Inputs'!$G$66","v":"Fee"},{"$f":"H19*'AER - Inputs'!H66","v":5951.9651031290778},{"$f":"I19*'AER - Inputs'!I66","v":2053.2899610421332},{"$f":"J19*'AER - Inputs'!J66","v":2105.712252119205},{"$f":"K19*'AER - Inputs'!K66","v":2155.3803855429856},{"$f":"L19*'AER - Inputs'!L66","v":2220.6496338002025},{"$f":"M19*'AER - Inputs'!M66","v":2095.7764002267973}]
[{"$f":"'AER - Inputs'!$A$67","v":1},{"$f":"'AER - Inputs'!$B$67","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"'AER - Inputs'!$F$67","v":"Per Job"},{"$f":"'AER - Inputs'!$G$67","v":"Fee"},{"$f":"H20*'AER - Inputs'!H67","v":0},{"$f":"I20*'AER - Inputs'!I67","v":2666.1096728409848},{"$f":"J20*'AER - Inputs'!J67","v":0},{"$f":"K20*'AER - Inputs'!K67","v":0},{"$f":"L20*'AER - Inputs'!L67","v":0},{"$f":"M20*'AER - Inputs'!M67","v":0}]
[{"$f":"'AER - Inputs'!$A$68","v":1},{"$f":"'AER - Inputs'!$B$68","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"'AER - Inputs'!$F$68","v":"Per Job"},{"$f":"'AER - Inputs'!$G$68","v":"Fee"},{"$f":"H21*'AER - Inputs'!H68","v":32429.018195539298},{"$f":"I21*'AER - Inputs'!I68","v":33574.832538780371},{"$f":"J21*'AER - Inputs'!J68","v":50655.784802856419},{"$f":"K21*'AER - Inputs'!K68","v":51872.114053819692},{"$f":"L21*'AER - Inputs'!L68","v":53464.630765819995},{"$f":"M21*'AER - Inputs'!M68","v":50291.509674505236}]
[{"$f":"'AER - Inputs'!$A$69","v":1},{"$f":"'AER - Inputs'!$B$69","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"'AER - Inputs'!$F$69","v":"Per Job"},{"$f":"'AER - Inputs'!$G$69","v":"Fee"},{"$f":"H22*'AER - Inputs'!H69","v":0},{"$f":"I22*'AER - Inputs'!I69","v":0},{"$f":"J22*'AER - Inputs'!J69","v":0},{"$f":"K22*'AER - Inputs'!K69","v":0},{"$f":"L22*'AER - Inputs'!L69","v":0},{"$f":"M22*'AER - Inputs'!M69","v":0}]
[{"$f":"'AER - Inputs'!$A$70","v":1},{"$f":"'AER - Inputs'!$B$70","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"'AER - Inputs'!$F$70","v":"Per Job"},{"$f":"'AER - Inputs'!$G$70","v":"Fee"},{"$f":"H23*'AER - Inputs'!H70","v":17168.303750579627},{"$f":"I23*'AER - Inputs'!I70","v":5924.9704480200653},{"$f":"J23*'AER - Inputs'!J70","v":10131.156960571283},{"$f":"K23*'AER - Inputs'!K70","v":10374.422810763937},{"$f":"L23*'AER - Inputs'!L70","v":10692.926153163999},{"$f":"M23*'AER - Inputs'!M70","v":10058.301934901048}]
[{"$f":"'AER - Inputs'!$A$71","v":1},{"$f":"'AER - Inputs'!$B$71","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"'AER - Inputs'!$F$71","v":"Per Job"},{"$f":"'AER - Inputs'!$G$71","v":"Fee"},{"$f":"H24*'AER - Inputs'!H71","v":2647.7865681184098},{"$f":"I24*'AER - Inputs'!I71","v":2740.5811886769711},{"$f":"J24*'AER - Inputs'!J71","v":0},{"$f":"K24*'AER - Inputs'!K71","v":0},{"$f":"L24*'AER - Inputs'!L71","v":0},{"$f":"M24*'AER - Inputs'!M71","v":0}]
[{"$f":"'AER - Inputs'!$A$72","v":1},{"$f":"'AER - Inputs'!$B$72","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"'AER - Inputs'!$F$72","v":"Per Job"},{"$f":"'AER - Inputs'!$G$72","v":"Fee"},{"$f":"H25*'AER - Inputs'!H72","v":53765.691867182293},{"$f":"I25*'AER - Inputs'!I72","v":59936.713711740886},{"$f":"J25*'AER - Inputs'!J72","v":48306.068948061686},{"$f":"K25*'AER - Inputs'!K72","v":49456.629636186626},{"$f":"L25*'AER - Inputs'!L72","v":50965.54468548466},{"$f":"M25*'AER - Inputs'!M72","v":48054.368342124006}]
[{"$f":"'AER - Inputs'!$A$73","v":1},{"$f":"'AER - Inputs'!$B$73","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"'AER - Inputs'!$F$73","v":"Per Job"},{"$f":"'AER - Inputs'!$G$73","v":"Fee"},{"$f":"H26*'AER - Inputs'!H73","v":908.4661725380887},{"$f":"I26*'AER - Inputs'!I73","v":0},{"$f":"J26*'AER - Inputs'!J73","v":1927.7463648515534},{"$f":"K26*'AER - Inputs'!K73","v":1972.8630754291851},{"$f":"L26*'AER - Inputs'!L73","v":2032.2478586978216},{"$f":"M26*'AER - Inputs'!M73","v":1927.2794795568357}]
[{"$f":"'AER - Inputs'!$A$74","v":1},{"$f":"'AER - Inputs'!$B$74","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"'AER - Inputs'!$F$74","v":"Per Job"},{"$f":"'AER - Inputs'!$G$74","v":"Fee"},{"$f":"H27*'AER - Inputs'!H74","v":5873.0435655216488},{"$f":"I27*'AER - Inputs'!I74","v":0},{"$f":"J27*'AER - Inputs'!J74","v":6235.031668803219},{"$f":"K27*'AER - Inputs'!K74","v":6382.9875945411295},{"$f":"L27*'AER - Inputs'!L74","v":6577.1749695792932},{"$f":"M27*'AER - Inputs'!M74","v":6200.4359205635446}]
[{"$f":"'AER - Inputs'!$A$75","v":1},{"$f":"'AER - Inputs'!$B$75","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$75","v":"Per Job"},{"$f":"'AER - Inputs'!$G$75","v":"Fee"},{"$f":"H28*'AER - Inputs'!H75","v":12875.614344762465},{"$f":"I28*'AER - Inputs'!I75","v":9183.266650896725},{"$f":"J28*'AER - Inputs'!J75","v":17931.293470466226},{"$f":"K28*'AER - Inputs'!K75","v":18361.853510955516},{"$f":"L28*'AER - Inputs'!L75","v":18925.577567953824},{"$f":"M28*'AER - Inputs'!M75","v":17866.933680336428}]
[{"$f":"'AER - Inputs'!$A$76","v":1},{"$f":"'AER - Inputs'!$B$76","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$76","v":"Per Job"},{"$f":"'AER - Inputs'!$G$76","v":"Fee"},{"$f":"H29*'AER - Inputs'!H76","v":30758.882505073369},{"$f":"I29*'AER - Inputs'!I76","v":28171.183726797091},{"$f":"J29*'AER - Inputs'!J76","v":42410.670918323856},{"$f":"K29*'AER - Inputs'!K76","v":43429.021335590027},{"$f":"L29*'AER - Inputs'!L76","v":44762.32813297613},{"$f":"M29*'AER - Inputs'!M76","v":41650.768004864534}]
[{"$f":"'AER - Inputs'!$A$77","v":1},{"$f":"'AER - Inputs'!$B$77","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$77","v":"Per Job"},{"$f":"'AER - Inputs'!$G$77","v":"Fee"},{"$f":"H30*'AER - Inputs'!H77","v":8011.4933700744232},{"$f":"I30*'AER - Inputs'!I77","v":2666.1096728409848},{"$f":"J30*'AER - Inputs'!J77","v":3950.9629680688295},{"$f":"K30*'AER - Inputs'!K77","v":4045.8321295325713},{"$f":"L30*'AER - Inputs'!L77","v":4170.0425149728762},{"$f":"M30*'AER - Inputs'!M77","v":3936.7819973622636}]
[{"$f":"'AER - Inputs'!$A$78","v":1},{"$f":"'AER - Inputs'!$B$78","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$78","v":"Per Job"},{"$f":"'AER - Inputs'!$G$78","v":"Fee"},{"$f":"H31*'AER - Inputs'!H78","v":43772.255872604408},{"$f":"I31*'AER - Inputs'!I78","v":45931.277815430039},{"$f":"J31*'AER - Inputs'!J78","v":52777.723809469695},{"$f":"K31*'AER - Inputs'!K78","v":54045.004328734256},{"$f":"L31*'AER - Inputs'!L78","v":55704.230565481404},{"$f":"M31*'AER - Inputs'!M78","v":51832.066850498093}]
[{"$f":"'AER - Inputs'!$A$79","v":1},{"$f":"'AER - Inputs'!$B$79","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$79","v":"Per Job"},{"$f":"'AER - Inputs'!$G$79","v":"Fee"},{"$f":"H32*'AER - Inputs'!H79","v":2253.2325103334315},{"$f":"I32*'AER - Inputs'!I79","v":518.41021416352487},{"$f":"J32*'AER - Inputs'!J79","v":1063.7207990954539},{"$f":"K32*'AER - Inputs'!K79","v":1089.2624964126153},{"$f":"L32*'AER - Inputs'!L79","v":1122.7037540311592},{"$f":"M32*'AER - Inputs'!M79","v":1059.9028454436864}]
[{"$f":"'AER - Inputs'!$A$80","v":1},{"$f":"'AER - Inputs'!$B$80","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"'AER - Inputs'!$F$80","v":"Per Job"},{"$f":"'AER - Inputs'!$G$80","v":"Fee"},{"$f":"H33*'AER - Inputs'!H80","v":17080.052544884493},{"$f":"I33*'AER - Inputs'!I80","v":17683.541958940565},{"$f":"J33*'AER - Inputs'!J80","v":13194.430952367424},{"$f":"K33*'AER - Inputs'!K80","v":13511.251082183564},{"$f":"L33*'AER - Inputs'!L80","v":13926.057641370353},{"$f":"M33*'AER - Inputs'!M80","v":12958.016712624523}]
[{"$f":"'AER - Inputs'!$A$81","v":1},{"$f":"'AER - Inputs'!$B$81","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$81","v":"Per Job"},{"$f":"'AER - Inputs'!$G$81","v":"Fee"},{"$f":"H34*'AER - Inputs'!H81","v":1001.4366712593029},{"$f":"I34*'AER - Inputs'!I81","v":518.41021416352487},{"$f":"J34*'AER - Inputs'!J81","v":531.86039954772696},{"$f":"K34*'AER - Inputs'!K81","v":544.63124820630765},{"$f":"L34*'AER - Inputs'!L81","v":561.35187701557959},{"$f":"M34*'AER - Inputs'!M81","v":529.95142272184319}]
[{"$f":"'AER - Inputs'!$A$82","v":1},{"$f":"'AER - Inputs'!$B$82","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"'AER - Inputs'!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"'AER - Inputs'!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"'AER - Inputs'!$F$82","v":"Per Job"},{"$f":"'AER - Inputs'!$G$82","v":"Fee"},{"$f":"H35*'AER - Inputs'!H82","v":59003.817882328243},{"$f":"I35*'AER - Inputs'!I82","v":60016.869678828582},{"$f":"J35*'AER - Inputs'!J82","v":39583.292857102271},{"$f":"K35*'AER - Inputs'!K82","v":40533.753246550696},{"$f":"L35*'AER - Inputs'!L82","v":41778.172924111059},{"$f":"M35*'AER - Inputs'!M82","v":38874.050137873572}]
[{"$f":"'AER - Inputs'!$A$83","v":0},{"$f":"'AER - Inputs'!$B$83","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$83","v":"Authorisation of ASPs "},{"$f":"'AER - Inputs'!$D$83","v":"Authorisation"},{"$f":"'AER - Inputs'!$E$83","v":"Authorisation - New"},{"$f":"'AER - Inputs'!$F$83","v":"Per Authorisation"},{"$f":"'AER - Inputs'!$G$83","v":"Fee"},{"$f":"H36*'AER - Inputs'!H83","v":0},{"$f":"I36*'AER - Inputs'!I83","v":146356.58899918167},{"$f":"J36*'AER - Inputs'!J83","v":149655.64289529269},{"$f":"K36*'AER - Inputs'!K83","v":153193.84197225925},{"$f":"L36*'AER - Inputs'!L83","v":157841.16920115185},{"$f":"M36*'AER - Inputs'!M83","v":150697.38492491253}]
[{"$f":"'AER - Inputs'!$A$84","v":0},{"$f":"'AER - Inputs'!$B$84","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$84","v":"Authorisation of ASPs "},{"$f":"'AER - Inputs'!$D$84","v":"Authorisation"},{"$f":"'AER - Inputs'!$E$84","v":"Authorisation - Renewal"},{"$f":"'AER - Inputs'!$F$84","v":"Per Authorisation"},{"$f":"'AER - Inputs'!$G$84","v":"Fee"},{"$f":"H37*'AER - Inputs'!H84","v":682194.0965458157},{"$f":"I37*'AER - Inputs'!I84","v":474066.58349789528},{"$f":"J37*'AER - Inputs'!J84","v":543349.48852596548},{"$f":"K37*'AER - Inputs'!K84","v":556172.61872173822},{"$f":"L37*'AER - Inputs'!L84","v":573021.68321272975},{"$f":"M37*'AER - Inputs'!M84","v":547785.33151417074}]
[{"$f":"'AER - Inputs'!$A$85","v":1},{"$f":"'AER - Inputs'!$B$85","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$85","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$85","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$85","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$85","v":"Quote"},{"$f":"H38*'AER - Inputs'!H85","v":19771.32},{"$f":"I38*'AER - Inputs'!I85","v":20008.866171297588},{"$f":"J38*'AER - Inputs'!J85","v":22892.974118964074},{"$f":"K38*'AER - Inputs'!K85","v":23442.672325611355},{"$f":"L38*'AER - Inputs'!L85","v":24162.381713467588},{"$f":"M38*'AER - Inputs'!M85","v":25143.23147854655}]
[{"$f":"'AER - Inputs'!$A$86","v":1},{"$f":"'AER - Inputs'!$B$86","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$86","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$86","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$86","v":"Per Job"},{"$f":"'AER - Inputs'!$G$86","v":"Fee"},{"$f":"H39*'AER - Inputs'!H86","v":1424.96},{"$f":"I39*'AER - Inputs'!I86","v":1475.3081047961355},{"$f":"J39*'AER - Inputs'!J86","v":0},{"$f":"K39*'AER - Inputs'!K86","v":774.96437440037539},{"$f":"L39*'AER - Inputs'!L86","v":798.75642027992023},{"$f":"M39*'AER - Inputs'!M86","v":831.18120590236526}]
[{"$f":"'AER - Inputs'!$A$87","v":1},{"$f":"'AER - Inputs'!$B$87","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$87","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$87","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$87","v":"Per Job"},{"$f":"'AER - Inputs'!$G$87","v":"Fee"},{"$f":"H40*'AER - Inputs'!H87","v":26718},{"$f":"I40*'AER - Inputs'!I87","v":4057.0972881893726},{"$f":"J40*'AER - Inputs'!J87","v":1513.5850657166329},{"$f":"K40*'AER - Inputs'!K87","v":1549.9287488007508},{"$f":"L40*'AER - Inputs'!L87","v":1597.5128405598405},{"$f":"M40*'AER - Inputs'!M87","v":1662.3624118047305}]
[{"$f":"'AER - Inputs'!$A$88","v":1},{"$f":"'AER - Inputs'!$B$88","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$88","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$88","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$88","v":"Per Job"},{"$f":"'AER - Inputs'!$G$88","v":"Fee"},{"$f":"H41*'AER - Inputs'!H88","v":1068.72},{"$f":"I41*'AER - Inputs'!I88","v":0},{"$f":"J41*'AER - Inputs'!J88","v":0},{"$f":"K41*'AER - Inputs'!K88","v":0},{"$f":"L41*'AER - Inputs'!L88","v":0},{"$f":"M41*'AER - Inputs'!M88","v":0}]
[{"$f":"'AER - Inputs'!$A$89","v":1},{"$f":"'AER - Inputs'!$B$89","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$89","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$89","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"'AER - Inputs'!$F$89","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$89","v":"Quote"},{"$f":"H42*'AER - Inputs'!H89","v":890.6},{"$f":"I42*'AER - Inputs'!I89","v":7284.3337674309187},{"$f":"J42*'AER - Inputs'!J89","v":8230.1187948341922},{"$f":"K42*'AER - Inputs'!K89","v":8427.7375716040824},{"$f":"L42*'AER - Inputs'!L89","v":8686.4760705441331},{"$f":"M42*'AER - Inputs'!M89","v":9039.0956141882216}]
[{"$f":"'AER - Inputs'!$A$90","v":1},{"$f":"'AER - Inputs'!$B$90","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$90","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$90","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$90","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$90","v":"Quote"},{"$f":"H43*'AER - Inputs'!H90","v":11666.86},{"$f":"I43*'AER - Inputs'!I90","v":14845.287804511114},{"$f":"J43*'AER - Inputs'!J90","v":14095.260924486143},{"$f":"K43*'AER - Inputs'!K90","v":14433.711473206991},{"$f":"L43*'AER - Inputs'!L90","v":14876.838327713514},{"$f":"M43*'AER - Inputs'!M90","v":15480.749959931552}]
[{"$f":"'AER - Inputs'!$A$91","v":1},{"$f":"'AER - Inputs'!$B$91","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$91","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$91","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"'AER - Inputs'!$F$91","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$91","v":"Quote"},{"$f":"H44*'AER - Inputs'!H91","v":18702.600000000002},{"$f":"I44*'AER - Inputs'!I91","v":16412.802665857009},{"$f":"J44*'AER - Inputs'!J91","v":14379.058124308012},{"$f":"K44*'AER - Inputs'!K91","v":14724.323113607132},{"$f":"L44*'AER - Inputs'!L91","v":15176.371985318485},{"$f":"M44*'AER - Inputs'!M91","v":15792.442912144939}]
[{"$f":"'AER - Inputs'!$A$92","v":1},{"$f":"'AER - Inputs'!$B$92","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$92","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$92","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"'AER - Inputs'!$F$92","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$92","v":"Quote"},{"$f":"H45*'AER - Inputs'!H92","v":4898.3},{"$f":"I45*'AER - Inputs'!I92","v":5993.4391757343001},{"$f":"J45*'AER - Inputs'!J92","v":4635.3542637571882},{"$f":"K45*'AER - Inputs'!K92","v":4746.656793202299},{"$f":"L45*'AER - Inputs'!L92","v":4892.383074214511},{"$f":"M45*'AER - Inputs'!M92","v":5090.9848861519877}]
[{"$f":"'AER - Inputs'!$A$93","v":1},{"$f":"'AER - Inputs'!$B$93","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$93","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$93","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$93","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$93","v":"Quote"},{"$f":"H46*'AER - Inputs'!H93","v":1603.08},{"$f":"I46*'AER - Inputs'!I93","v":1659.7216178956523},{"$f":"J46*'AER - Inputs'!J93","v":1702.7831989312122},{"$f":"K46*'AER - Inputs'!K93","v":1743.6698424008446},{"$f":"L46*'AER - Inputs'!L93","v":1797.2019456298206},{"$f":"M46*'AER - Inputs'!M93","v":1870.1577132803218}]
[{"$f":"'AER - Inputs'!$A$94","v":1},{"$f":"'AER - Inputs'!$B$94","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$94","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$94","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$94","v":"Per Job"},{"$f":"'AER - Inputs'!$G$94","v":"Fee"},{"$f":"H47*'AER - Inputs'!H94","v":801.54},{"$f":"I47*'AER - Inputs'!I94","v":1659.7216178956523},{"$f":"J47*'AER - Inputs'!J94","v":3405.5663978624243},{"$f":"K47*'AER - Inputs'!K94","v":1743.6698424008446},{"$f":"L47*'AER - Inputs'!L94","v":1797.2019456298206},{"$f":"M47*'AER - Inputs'!M94","v":1870.1577132803218}]
[{"$f":"'AER - Inputs'!$A$95","v":1},{"$f":"'AER - Inputs'!$B$95","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$95","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$95","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$95","v":"Per Job"},{"$f":"'AER - Inputs'!$G$95","v":"Fee"},{"$f":"H48*'AER - Inputs'!H95","v":9618.48},{"$f":"I48*'AER - Inputs'!I95","v":8483.021602577779},{"$f":"J48*'AER - Inputs'!J95","v":7567.9253285831646},{"$f":"K48*'AER - Inputs'!K95","v":7749.6437440037535},{"$f":"L48*'AER - Inputs'!L95","v":7987.5642027992026},{"$f":"M48*'AER - Inputs'!M95","v":8311.8120590236522}]
[{"$f":"'AER - Inputs'!$A$96","v":1},{"$f":"'AER - Inputs'!$B$96","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$96","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$96","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$96","v":"Per Job"},{"$f":"'AER - Inputs'!$G$96","v":"Fee"},{"$f":"H49*'AER - Inputs'!H96","v":1335.9},{"$f":"I49*'AER - Inputs'!I96","v":2305.1689137439616},{"$f":"J49*'AER - Inputs'!J96","v":2364.9766651822388},{"$f":"K49*'AER - Inputs'!K96","v":2421.7636700011731},{"$f":"L49*'AER - Inputs'!L96","v":2496.1138133747509},{"$f":"M49*'AER - Inputs'!M96","v":2597.4412684448912}]
[{"$f":"'AER - Inputs'!$A$97","v":1},{"$f":"'AER - Inputs'!$B$97","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$97","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$97","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$97","v":"Per Job"},{"$f":"'AER - Inputs'!$G$97","v":"Fee"},{"$f":"H50*'AER - Inputs'!H97","v":1335.9},{"$f":"I50*'AER - Inputs'!I97","v":1383.1013482463768},{"$f":"J50*'AER - Inputs'!J97","v":3310.9673312551345},{"$f":"K50*'AER - Inputs'!K97","v":3390.469138001642},{"$f":"L50*'AER - Inputs'!L97","v":3494.5593387246513},{"$f":"M50*'AER - Inputs'!M97","v":3636.4177758228479}]
[{"$f":"'AER - Inputs'!$A$98","v":1},{"$f":"'AER - Inputs'!$B$98","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$98","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$98","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$98","v":"Per Job"},{"$f":"'AER - Inputs'!$G$98","v":"Fee"},{"$f":"H51*'AER - Inputs'!H98","v":2671.8},{"$f":"I51*'AER - Inputs'!I98","v":2489.582426843479},{"$f":"J51*'AER - Inputs'!J98","v":1135.1887992874747},{"$f":"K51*'AER - Inputs'!K98","v":1162.4465616005632},{"$f":"L51*'AER - Inputs'!L98","v":1198.1346304198803},{"$f":"M51*'AER - Inputs'!M98","v":1246.771808853548}]
[{"$f":"'AER - Inputs'!$A$99","v":1},{"$f":"'AER - Inputs'!$B$99","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$99","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$99","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$99","v":"Per Job"},{"$f":"'AER - Inputs'!$G$99","v":"Fee"},{"$f":"H52*'AER - Inputs'!H99","v":0},{"$f":"I52*'AER - Inputs'!I99","v":553.24053929855086},{"$f":"J52*'AER - Inputs'!J99","v":0},{"$f":"K52*'AER - Inputs'!K99","v":0},{"$f":"L52*'AER - Inputs'!L99","v":0},{"$f":"M52*'AER - Inputs'!M99","v":0}]
[{"$f":"'AER - Inputs'!$A$100","v":1},{"$f":"'AER - Inputs'!$B$100","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$100","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$100","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$100","v":"Per Job"},{"$f":"'AER - Inputs'!$G$100","v":"Fee"},{"$f":"H53*'AER - Inputs'!H100","v":1781.2},{"$f":"I53*'AER - Inputs'!I100","v":3319.4432357913047},{"$f":"J53*'AER - Inputs'!J100","v":2270.3775985749494},{"$f":"K53*'AER - Inputs'!K100","v":2324.8931232011264},{"$f":"L53*'AER - Inputs'!L100","v":2396.2692608397606},{"$f":"M53*'AER - Inputs'!M100","v":2493.543617707096}]
[{"$f":"'AER - Inputs'!$A$101","v":1},{"$f":"'AER - Inputs'!$B$101","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$101","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$101","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$101","v":"Per Job"},{"$f":"'AER - Inputs'!$G$101","v":"Fee"},{"$f":"H54*'AER - Inputs'!H101","v":90395.900000000009},{"$f":"I54*'AER - Inputs'!I101","v":108435.14570251596},{"$f":"J54*'AER - Inputs'!J101","v":111248.50233017252},{"$f":"K54*'AER - Inputs'!K101","v":113919.76303685519},{"$f":"L54*'AER - Inputs'!L101","v":117417.19378114828},{"$f":"M54*'AER - Inputs'!M101","v":122183.6372676477}]
[{"$f":"'AER - Inputs'!$A$102","v":1},{"$f":"'AER - Inputs'!$B$102","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$102","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$102","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$102","v":"Per Job"},{"$f":"'AER - Inputs'!$G$102","v":"Fee"},{"$f":"H55*'AER - Inputs'!H102","v":39898.880000000005},{"$f":"I55*'AER - Inputs'!I102","v":40570.972881893722},{"$f":"J55*'AER - Inputs'!J102","v":33298.871445765923},{"$f":"K55*'AER - Inputs'!K102","v":34098.432473616514},{"$f":"L55*'AER - Inputs'!L102","v":35145.282492316488},{"$f":"M55*'AER - Inputs'!M102","v":36571.973059704069}]
[{"$f":"'AER - Inputs'!$A$103","v":1},{"$f":"'AER - Inputs'!$B$103","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$103","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$103","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$103","v":"Per Job"},{"$f":"'AER - Inputs'!$G$103","v":"Fee"},{"$f":"H56*'AER - Inputs'!H103","v":86922.559999999998},{"$f":"I56*'AER - Inputs'!I103","v":104009.22138812755},{"$f":"J56*'AER - Inputs'!J103","v":102166.99193587272},{"$f":"K56*'AER - Inputs'!K103","v":104620.19054405068},{"$f":"L56*'AER - Inputs'!L103","v":107832.11673778923},{"$f":"M56*'AER - Inputs'!M103","v":112209.46279681931}]
[{"$f":"'AER - Inputs'!$A$104","v":1},{"$f":"'AER - Inputs'!$B$104","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$104","v":"Connection application related services"},{"$f":"'AER - Inputs'!$D$104","v":"Administration Fee"},{"$f":"'AER - Inputs'!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$104","v":"Per Job"},{"$f":"'AER - Inputs'!$G$104","v":"Fee"},{"$f":"H57*'AER - Inputs'!H104","v":24491.5},{"$f":"I57*'AER - Inputs'!I104","v":31350.297226917875},{"$f":"J57*'AER - Inputs'!J104","v":23649.766651822389},{"$f":"K57*'AER - Inputs'!K104","v":24217.636700011728},{"$f":"L57*'AER - Inputs'!L104","v":24961.138133747507},{"$f":"M57*'AER - Inputs'!M104","v":25974.412684448915}]
[{"$f":"'AER - Inputs'!$A$105","v":0},{"$f":"'AER - Inputs'!$B$105","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$105","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"'AER - Inputs'!$F$105","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$105","v":"Fee"},{"$f":"H58*'AER - Inputs'!H105","v":53388.872759283695},{"$f":"I58*'AER - Inputs'!I105","v":41456.446156927661},{"$f":"J58*'AER - Inputs'!J105","v":63798.054362497554},{"$f":"K58*'AER - Inputs'!K105","v":65329.951261887305},{"$f":"L58*'AER - Inputs'!L105","v":67335.634683056065},{"$f":"M58*'AER - Inputs'!M105","v":68828.572769485458}]
[{"$f":"'AER - Inputs'!$A$106","v":0},{"$f":"'AER - Inputs'!$B$106","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$106","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"'AER - Inputs'!$F$106","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$106","v":"Fee"},{"$f":"H59*'AER - Inputs'!H106","v":235244.72059559377},{"$f":"I59*'AER - Inputs'!I106","v":228010.45386310213},{"$f":"J59*'AER - Inputs'!J106","v":271141.7310406146},{"$f":"K59*'AER - Inputs'!K106","v":277652.29286302102},{"$f":"L59*'AER - Inputs'!L106","v":286176.44740298827},{"$f":"M59*'AER - Inputs'!M106","v":292521.43427031318}]
[{"$f":"'AER - Inputs'!$A$107","v":0},{"$f":"'AER - Inputs'!$B$107","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$107","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"'AER - Inputs'!$F$107","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$107","v":"Fee"},{"$f":"H60*'AER - Inputs'!H107","v":116788.15916093308},{"$f":"I60*'AER - Inputs'!I107","v":183099.30385976381},{"$f":"J60*'AER - Inputs'!J107","v":171900.3131433962},{"$f":"K60*'AER - Inputs'!K107","v":176027.92423341857},{"$f":"L60*'AER - Inputs'!L107","v":181432.12678490108},{"$f":"M60*'AER - Inputs'!M107","v":185454.76551778027}]
[{"$f":"'AER - Inputs'!$A$108","v":0},{"$f":"'AER - Inputs'!$B$108","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$108","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"'AER - Inputs'!$F$108","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$108","v":"Fee"},{"$f":"H61*'AER - Inputs'!H108","v":5005.2068211828464},{"$f":"I61*'AER - Inputs'!I108","v":0},{"$f":"J61*'AER - Inputs'!J108","v":5316.5045302081298},{"$f":"K61*'AER - Inputs'!K108","v":5444.1626051572748},{"$f":"L61*'AER - Inputs'!L108","v":5611.3028902546721},{"$f":"M61*'AER - Inputs'!M108","v":5735.7143974571218}]
[{"$f":"'AER - Inputs'!$A$109","v":0},{"$f":"'AER - Inputs'!$B$109","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$109","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$109","v":"All Other - URD - Per Substation"},{"$f":"'AER - Inputs'!$F$109","v":"Per Substation"},{"$f":"'AER - Inputs'!$G$109","v":"Fee"},{"$f":"H62*'AER - Inputs'!H109","v":116788.15916093308},{"$f":"I62*'AER - Inputs'!I109","v":142558.35422213498},{"$f":"J62*'AER - Inputs'!J109","v":173672.48132013224},{"$f":"K62*'AER - Inputs'!K109","v":177842.64510180432},{"$f":"L62*'AER - Inputs'!L109","v":183302.56108165262},{"$f":"M62*'AER - Inputs'!M109","v":187366.67031693264}]
[{"$f":"'AER - Inputs'!$A$110","v":0},{"$f":"'AER - Inputs'!$B$110","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"'AER - Inputs'!$D$110","v":"Substation Commission Fee"},{"$f":"'AER - Inputs'!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"'AER - Inputs'!$F$110","v":"Per Lot"},{"$f":"'AER - Inputs'!$G$110","v":"Fee"},{"$f":"H63*'AER - Inputs'!H110","v":19963.296171844224},{"$f":"I63*'AER - Inputs'!I110","v":13401.86836969644},{"$f":"J63*'AER - Inputs'!J110","v":12832.941969467898},{"$f":"K63*'AER - Inputs'!K110","v":13141.082150379631},{"$f":"L63*'AER - Inputs'!L110","v":13544.524217856106},{"$f":"M63*'AER - Inputs'!M110","v":13844.827855930987}]
[{"$f":"'AER - Inputs'!$A$111","v":1},{"$f":"'AER - Inputs'!$B$111","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$111","v":"Customer initiated asset relocations"},{"$f":"'AER - Inputs'!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"'AER - Inputs'!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"'AER - Inputs'!$F$111","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$111","v":"Quote"},{"$f":"H64*'AER - Inputs'!H111","v":0},{"$f":"I64*'AER - Inputs'!I111","v":0},{"$f":"J64*'AER - Inputs'!J111","v":0},{"$f":"K64*'AER - Inputs'!K111","v":0},{"$f":"L64*'AER - Inputs'!L111","v":0},{"$f":"M64*'AER - Inputs'!M111","v":466.03236029280811}]
[{"$f":"'AER - Inputs'!$A$112","v":0},{"$f":"'AER - Inputs'!$B$112","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$112","v":"Design related services"},{"$f":"'AER - Inputs'!$D$112","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$112","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$112","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$112","v":"Quote"},{"$f":"H65*'AER - Inputs'!H112","v":1570.91},{"$f":"I65*'AER - Inputs'!I112","v":0},{"$f":"J65*'AER - Inputs'!J112","v":0},{"$f":"K65*'AER - Inputs'!K112","v":0},{"$f":"L65*'AER - Inputs'!L112","v":0},{"$f":"M65*'AER - Inputs'!M112","v":0}]
[{"$f":"'AER - Inputs'!$A$113","v":0},{"$f":"'AER - Inputs'!$B$113","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$113","v":"Design related services"},{"$f":"'AER - Inputs'!$D$113","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$113","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$113","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$113","v":"Quote"},{"$f":"H66*'AER - Inputs'!H113","v":29133.24},{"$f":"I66*'AER - Inputs'!I113","v":26466.207002177292},{"$f":"J66*'AER - Inputs'!J113","v":22753.805359623326},{"$f":"K66*'AER - Inputs'!K113","v":23300.161893972661},{"$f":"L66*'AER - Inputs'!L113","v":24015.496093962371},{"$f":"M66*'AER - Inputs'!M113","v":23566.427285580012}]
[{"$f":"'AER - Inputs'!$A$114","v":0},{"$f":"'AER - Inputs'!$B$114","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$114","v":"Design related services"},{"$f":"'AER - Inputs'!$D$114","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"'AER - Inputs'!$F$114","v":"Per Job"},{"$f":"'AER - Inputs'!$G$114","v":"Fee"},{"$f":"H67*'AER - Inputs'!H114","v":0},{"$f":"I67*'AER - Inputs'!I114","v":0},{"$f":"J67*'AER - Inputs'!J114","v":0},{"$f":"K67*'AER - Inputs'!K114","v":0},{"$f":"L67*'AER - Inputs'!L114","v":0},{"$f":"M67*'AER - Inputs'!M114","v":0}]
[{"$f":"'AER - Inputs'!$A$115","v":0},{"$f":"'AER - Inputs'!$B$115","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$115","v":"Design related services"},{"$f":"'AER - Inputs'!$D$115","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$115","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$115","v":"Quote"},{"$f":"H68*'AER - Inputs'!H115","v":12138.85},{"$f":"I68*'AER - Inputs'!I115","v":10793.481067927052},{"$f":"J68*'AER - Inputs'!J115","v":11225.21064408084},{"$f":"K68*'AER - Inputs'!K115","v":11494.746534359847},{"$f":"L68*'AER - Inputs'!L115","v":11847.644739688103},{"$f":"M68*'AER - Inputs'!M115","v":11626.104127552806}]
[{"$f":"'AER - Inputs'!$A$116","v":0},{"$f":"'AER - Inputs'!$B$116","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$116","v":"Design related services"},{"$f":"'AER - Inputs'!$D$116","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$116","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$116","v":"Quote"},{"$f":"H69*'AER - Inputs'!H116","v":9282.65},{"$f":"I69*'AER - Inputs'!I116","v":8871.3543024057963},{"$f":"J69*'AER - Inputs'!J116","v":10011.674358234262},{"$f":"K69*'AER - Inputs'!K116","v":10252.071233347971},{"$f":"L69*'AER - Inputs'!L116","v":10566.818281343443},{"$f":"M69*'AER - Inputs'!M116","v":10369.228005655204}]
[{"$f":"'AER - Inputs'!$A$117","v":0},{"$f":"'AER - Inputs'!$B$117","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$117","v":"Design related services"},{"$f":"'AER - Inputs'!$D$117","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$117","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$117","v":"Quote"},{"$f":"H70*'AER - Inputs'!H117","v":10139.51},{"$f":"I70*'AER - Inputs'!I117","v":10497.76925784686},{"$f":"J70*'AER - Inputs'!J117","v":13197.20710858153},{"$f":"K70*'AER - Inputs'!K117","v":13514.093898504143},{"$f":"L70*'AER - Inputs'!L117","v":13928.987734498176},{"$f":"M70*'AER - Inputs'!M117","v":13668.527825636405}]
[{"$f":"'AER - Inputs'!$A$118","v":0},{"$f":"'AER - Inputs'!$B$118","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$118","v":"Design related services"},{"$f":"'AER - Inputs'!$D$118","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"'AER - Inputs'!$F$118","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$118","v":"Quote"},{"$f":"H71*'AER - Inputs'!H118","v":285.62},{"$f":"I71*'AER - Inputs'!I118","v":0},{"$f":"J71*'AER - Inputs'!J118","v":303.38407146164434},{"$f":"K71*'AER - Inputs'!K118","v":310.66882525296882},{"$f":"L71*'AER - Inputs'!L118","v":320.20661458616496},{"$f":"M71*'AER - Inputs'!M118","v":314.21903047440014}]
[{"$f":"'AER - Inputs'!$A$119","v":0},{"$f":"'AER - Inputs'!$B$119","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$119","v":"Design related services"},{"$f":"'AER - Inputs'!$D$119","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"'AER - Inputs'!$F$119","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$119","v":"Quote"},{"$f":"H72*'AER - Inputs'!H119","v":142.81},{"$f":"I72*'AER - Inputs'!I119","v":0},{"$f":"J72*'AER - Inputs'!J119","v":0},{"$f":"K72*'AER - Inputs'!K119","v":155.33441262648441},{"$f":"L72*'AER - Inputs'!L119","v":160.10330729308248},{"$f":"M72*'AER - Inputs'!M119","v":157.10951523720007}]
[{"$f":"'AER - Inputs'!$A$120","v":0},{"$f":"'AER - Inputs'!$B$120","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$120","v":"Design related services"},{"$f":"'AER - Inputs'!$D$120","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$120","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$120","v":"Quote"},{"$f":"H73*'AER - Inputs'!H120","v":8140.17},{"$f":"I73*'AER - Inputs'!I120","v":9019.2102074458944},{"$f":"J73*'AER - Inputs'!J120","v":6219.373464963709},{"$f":"K73*'AER - Inputs'!K120","v":6368.7109176858603},{"$f":"L73*'AER - Inputs'!L120","v":6564.2355990163815},{"$f":"M73*'AER - Inputs'!M120","v":6441.4901247252028}]
[{"$f":"'AER - Inputs'!$A$121","v":0},{"$f":"'AER - Inputs'!$B$121","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$121","v":"Design related services"},{"$f":"'AER - Inputs'!$D$121","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$121","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$121","v":"Quote"},{"$f":"H74*'AER - Inputs'!H121","v":4284.3},{"$f":"I74*'AER - Inputs'!I121","v":5766.3802965637678},{"$f":"J74*'AER - Inputs'!J121","v":7736.2938222719304},{"$f":"K74*'AER - Inputs'!K121","v":7922.0550439507051},{"$f":"L74*'AER - Inputs'!L121","v":8165.2686719472067},{"$f":"M74*'AER - Inputs'!M121","v":8012.5852770972033}]
[{"$f":"'AER - Inputs'!$A$122","v":0},{"$f":"'AER - Inputs'!$B$122","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$122","v":"Design related services"},{"$f":"'AER - Inputs'!$D$122","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$122","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$122","v":"Quote"},{"$f":"H75*'AER - Inputs'!H122","v":714.05},{"$f":"I75*'AER - Inputs'!I122","v":1330.7031453608695},{"$f":"J75*'AER - Inputs'!J122","v":0},{"$f":"K75*'AER - Inputs'!K122","v":0},{"$f":"L75*'AER - Inputs'!L122","v":0},{"$f":"M75*'AER - Inputs'!M122","v":0}]
[{"$f":"'AER - Inputs'!$A$123","v":0},{"$f":"'AER - Inputs'!$B$123","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$123","v":"Design related services"},{"$f":"'AER - Inputs'!$D$123","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$123","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$123","v":"Quote"},{"$f":"H76*'AER - Inputs'!H123","v":5426.78},{"$f":"I76*'AER - Inputs'!I123","v":8132.0747772053137},{"$f":"J76*'AER - Inputs'!J123","v":8191.3699294643975},{"$f":"K76*'AER - Inputs'!K123","v":8388.0582818301573},{"$f":"L76*'AER - Inputs'!L123","v":8645.5785938264544},{"$f":"M76*'AER - Inputs'!M123","v":8483.9138228088032}]
[{"$f":"'AER - Inputs'!$A$124","v":0},{"$f":"'AER - Inputs'!$B$124","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$124","v":"Design related services"},{"$f":"'AER - Inputs'!$D$124","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$124","v":"Per Job"},{"$f":"'AER - Inputs'!$G$124","v":"Fee"},{"$f":"H77*'AER - Inputs'!H124","v":1428.1},{"$f":"I77*'AER - Inputs'!I124","v":1478.559050400966},{"$f":"J77*'AER - Inputs'!J124","v":0},{"$f":"K77*'AER - Inputs'!K124","v":0},{"$f":"L77*'AER - Inputs'!L124","v":0},{"$f":"M77*'AER - Inputs'!M124","v":0}]
[{"$f":"'AER - Inputs'!$A$125","v":0},{"$f":"'AER - Inputs'!$B$125","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$125","v":"Design related services"},{"$f":"'AER - Inputs'!$D$125","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$125","v":"Per Job"},{"$f":"'AER - Inputs'!$G$125","v":"Fee"},{"$f":"H78*'AER - Inputs'!H125","v":16565.96},{"$f":"I78*'AER - Inputs'!I125","v":2957.1181008019321},{"$f":"J78*'AER - Inputs'!J125","v":1516.9203573082218},{"$f":"K78*'AER - Inputs'!K125","v":1553.3441262648441},{"$f":"L78*'AER - Inputs'!L125","v":1601.0330729308248},{"$f":"M78*'AER - Inputs'!M125","v":1571.0951523720007}]
[{"$f":"'AER - Inputs'!$A$126","v":0},{"$f":"'AER - Inputs'!$B$126","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$126","v":"Design related services"},{"$f":"'AER - Inputs'!$D$126","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$126","v":"Per Job"},{"$f":"'AER - Inputs'!$G$126","v":"Fee"},{"$f":"H79*'AER - Inputs'!H126","v":856.86},{"$f":"I79*'AER - Inputs'!I126","v":0},{"$f":"J79*'AER - Inputs'!J126","v":0},{"$f":"K79*'AER - Inputs'!K126","v":0},{"$f":"L79*'AER - Inputs'!L126","v":0},{"$f":"M79*'AER - Inputs'!M126","v":0}]
[{"$f":"'AER - Inputs'!$A$127","v":0},{"$f":"'AER - Inputs'!$B$127","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$127","v":"Design related services"},{"$f":"'AER - Inputs'!$D$127","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"'AER - Inputs'!$F$127","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$127","v":"Quote"},{"$f":"H80*'AER - Inputs'!H127","v":3855.87},{"$f":"I80*'AER - Inputs'!I127","v":11532.760593127536},{"$f":"J80*'AER - Inputs'!J127","v":13045.515072850707},{"$f":"K80*'AER - Inputs'!K127","v":13358.759485877659},{"$f":"L80*'AER - Inputs'!L127","v":13768.884427205094},{"$f":"M80*'AER - Inputs'!M127","v":13511.418310399205}]
[{"$f":"'AER - Inputs'!$A$128","v":0},{"$f":"'AER - Inputs'!$B$128","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$128","v":"Design related services"},{"$f":"'AER - Inputs'!$D$128","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$128","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$128","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$128","v":"Quote"},{"$f":"H81*'AER - Inputs'!H128","v":571.24},{"$f":"I81*'AER - Inputs'!I128","v":0},{"$f":"J81*'AER - Inputs'!J128","v":0},{"$f":"K81*'AER - Inputs'!K128","v":0},{"$f":"L81*'AER - Inputs'!L128","v":0},{"$f":"M81*'AER - Inputs'!M128","v":0}]
[{"$f":"'AER - Inputs'!$A$129","v":0},{"$f":"'AER - Inputs'!$B$129","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$129","v":"Design related services"},{"$f":"'AER - Inputs'!$D$129","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$129","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$129","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$129","v":"Quote"},{"$f":"H82*'AER - Inputs'!H129","v":7283.31},{"$f":"I82*'AER - Inputs'!I129","v":9610.6338276062797},{"$f":"J82*'AER - Inputs'!J129","v":7432.9097508102859},{"$f":"K82*'AER - Inputs'!K129","v":7611.3862186977358},{"$f":"L82*'AER - Inputs'!L129","v":7845.0620573610413},{"$f":"M82*'AER - Inputs'!M129","v":7698.3662466228034}]
[{"$f":"'AER - Inputs'!$A$130","v":0},{"$f":"'AER - Inputs'!$B$130","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$130","v":"Design related services"},{"$f":"'AER - Inputs'!$D$130","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$130","v":"Per Job"},{"$f":"'AER - Inputs'!$G$130","v":"Fee"},{"$f":"H83*'AER - Inputs'!H130","v":2142.1499999999996},{"$f":"I83*'AER - Inputs'!I130","v":0},{"$f":"J83*'AER - Inputs'!J130","v":0},{"$f":"K83*'AER - Inputs'!K130","v":776.67206313242207},{"$f":"L83*'AER - Inputs'!L130","v":800.5165364654124},{"$f":"M83*'AER - Inputs'!M130","v":785.54757618600036}]
[{"$f":"'AER - Inputs'!$A$131","v":0},{"$f":"'AER - Inputs'!$B$131","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$131","v":"Design related services"},{"$f":"'AER - Inputs'!$D$131","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$131","v":"Per Job"},{"$f":"'AER - Inputs'!$G$131","v":"Fee"},{"$f":"H84*'AER - Inputs'!H131","v":856.86},{"$f":"I84*'AER - Inputs'!I131","v":591.42362016038646},{"$f":"J84*'AER - Inputs'!J131","v":910.15221438493302},{"$f":"K84*'AER - Inputs'!K131","v":932.00647575890639},{"$f":"L84*'AER - Inputs'!L131","v":960.61984375849488},{"$f":"M84*'AER - Inputs'!M131","v":942.65709142320043}]
[{"$f":"'AER - Inputs'!$A$132","v":0},{"$f":"'AER - Inputs'!$B$132","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$132","v":"Design related services"},{"$f":"'AER - Inputs'!$D$132","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$132","v":"Per Job"},{"$f":"'AER - Inputs'!$G$132","v":"Fee"},{"$f":"H85*'AER - Inputs'!H132","v":4712.7300000000005},{"$f":"I85*'AER - Inputs'!I132","v":0},{"$f":"J85*'AER - Inputs'!J132","v":0},{"$f":"K85*'AER - Inputs'!K132","v":0},{"$f":"L85*'AER - Inputs'!L132","v":0},{"$f":"M85*'AER - Inputs'!M132","v":0}]
[{"$f":"'AER - Inputs'!$A$133","v":0},{"$f":"'AER - Inputs'!$B$133","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$133","v":"Design related services"},{"$f":"'AER - Inputs'!$D$133","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"'AER - Inputs'!$F$133","v":"Per Job"},{"$f":"'AER - Inputs'!$G$133","v":"Fee"},{"$f":"H86*'AER - Inputs'!H133","v":0},{"$f":"I86*'AER - Inputs'!I133","v":6209.9480116840577},{"$f":"J86*'AER - Inputs'!J133","v":6371.0655006945308},{"$f":"K86*'AER - Inputs'!K133","v":6524.045330312345},{"$f":"L86*'AER - Inputs'!L133","v":6724.3389063094637},{"$f":"M86*'AER - Inputs'!M133","v":6598.5996399624028}]
[{"$f":"'AER - Inputs'!$A$134","v":0},{"$f":"'AER - Inputs'!$B$134","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$134","v":"Design related services"},{"$f":"'AER - Inputs'!$D$134","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$134","v":"Per Job"},{"$f":"'AER - Inputs'!$G$134","v":"Fee"},{"$f":"H87*'AER - Inputs'!H134","v":0},{"$f":"I87*'AER - Inputs'!I134","v":1182.8472403207729},{"$f":"J87*'AER - Inputs'!J134","v":606.76814292328868},{"$f":"K87*'AER - Inputs'!K134","v":621.33765050593763},{"$f":"L87*'AER - Inputs'!L134","v":640.41322917232992},{"$f":"M87*'AER - Inputs'!M134","v":628.43806094880028}]
[{"$f":"'AER - Inputs'!$A$135","v":0},{"$f":"'AER - Inputs'!$B$135","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$135","v":"Design related services"},{"$f":"'AER - Inputs'!$D$135","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"'AER - Inputs'!$F$135","v":"Per Job"},{"$f":"'AER - Inputs'!$G$135","v":"Fee"},{"$f":"H88*'AER - Inputs'!H135","v":0},{"$f":"I88*'AER - Inputs'!I135","v":0},{"$f":"J88*'AER - Inputs'!J135","v":0},{"$f":"K88*'AER - Inputs'!K135","v":0},{"$f":"L88*'AER - Inputs'!L135","v":0},{"$f":"M88*'AER - Inputs'!M135","v":0}]
[{"$f":"'AER - Inputs'!$A$136","v":0},{"$f":"'AER - Inputs'!$B$136","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$136","v":"Design related services"},{"$f":"'AER - Inputs'!$D$136","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"'AER - Inputs'!$F$136","v":"Per Job"},{"$f":"'AER - Inputs'!$G$136","v":"Fee"},{"$f":"H89*'AER - Inputs'!H136","v":714.05},{"$f":"I89*'AER - Inputs'!I136","v":2217.8385756014491},{"$f":"J89*'AER - Inputs'!J136","v":3792.3008932705543},{"$f":"K89*'AER - Inputs'!K136","v":3883.3603156621102},{"$f":"L89*'AER - Inputs'!L136","v":4002.5826823270618},{"$f":"M89*'AER - Inputs'!M136","v":3927.7378809300017}]
[{"$f":"'AER - Inputs'!$A$137","v":0},{"$f":"'AER - Inputs'!$B$137","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$137","v":"Design related services"},{"$f":"'AER - Inputs'!$D$137","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"'AER - Inputs'!$F$137","v":"Per Job"},{"$f":"'AER - Inputs'!$G$137","v":"Fee"},{"$f":"H90*'AER - Inputs'!H137","v":5712.4},{"$f":"I90*'AER - Inputs'!I137","v":7984.2188721652174},{"$f":"J90*'AER - Inputs'!J137","v":6674.4495721561752},{"$f":"K90*'AER - Inputs'!K137","v":6834.7141555653143},{"$f":"L90*'AER - Inputs'!L137","v":7044.5455208956291},{"$f":"M90*'AER - Inputs'!M137","v":6912.8186704368036}]
[{"$f":"'AER - Inputs'!$A$138","v":0},{"$f":"'AER - Inputs'!$B$138","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$138","v":"Design related services"},{"$f":"'AER - Inputs'!$D$138","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"'AER - Inputs'!$F$138","v":"Per Job"},{"$f":"'AER - Inputs'!$G$138","v":"Fee"},{"$f":"H91*'AER - Inputs'!H138","v":1285.29},{"$f":"I91*'AER - Inputs'!I138","v":1774.2708604811594},{"$f":"J91*'AER - Inputs'!J138","v":910.15221438493302},{"$f":"K91*'AER - Inputs'!K138","v":932.00647575890639},{"$f":"L91*'AER - Inputs'!L138","v":960.61984375849488},{"$f":"M91*'AER - Inputs'!M138","v":942.65709142320043}]
[{"$f":"'AER - Inputs'!$A$139","v":0},{"$f":"'AER - Inputs'!$B$139","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$139","v":"Design related services"},{"$f":"'AER - Inputs'!$D$139","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$139","v":"Per Job"},{"$f":"'AER - Inputs'!$G$139","v":"Fee"},{"$f":"H92*'AER - Inputs'!H139","v":1713.72},{"$f":"I92*'AER - Inputs'!I139","v":1774.2708604811594},{"$f":"J92*'AER - Inputs'!J139","v":4247.3770004630205},{"$f":"K92*'AER - Inputs'!K139","v":4349.3635535415633},{"$f":"L92*'AER - Inputs'!L139","v":4482.8926042063094},{"$f":"M92*'AER - Inputs'!M139","v":4399.0664266416024}]
[{"$f":"'AER - Inputs'!$A$140","v":0},{"$f":"'AER - Inputs'!$B$140","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$140","v":"Design related services"},{"$f":"'AER - Inputs'!$D$140","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$140","v":"Per Job"},{"$f":"'AER - Inputs'!$G$140","v":"Fee"},{"$f":"H93*'AER - Inputs'!H140","v":2427.77},{"$f":"I93*'AER - Inputs'!I140","v":295.71181008019323},{"$f":"J93*'AER - Inputs'!J140","v":606.76814292328868},{"$f":"K93*'AER - Inputs'!K140","v":621.33765050593763},{"$f":"L93*'AER - Inputs'!L140","v":640.41322917232992},{"$f":"M93*'AER - Inputs'!M140","v":628.43806094880028}]
[{"$f":"'AER - Inputs'!$A$141","v":0},{"$f":"'AER - Inputs'!$B$141","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$141","v":"Design related services"},{"$f":"'AER - Inputs'!$D$141","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$141","v":"Per Job"},{"$f":"'AER - Inputs'!$G$141","v":"Fee"},{"$f":"H94*'AER - Inputs'!H141","v":0},{"$f":"I94*'AER - Inputs'!I141","v":591.42362016038646},{"$f":"J94*'AER - Inputs'!J141","v":0},{"$f":"K94*'AER - Inputs'!K141","v":0},{"$f":"L94*'AER - Inputs'!L141","v":0},{"$f":"M94*'AER - Inputs'!M141","v":0}]
[{"$f":"'AER - Inputs'!$A$142","v":0},{"$f":"'AER - Inputs'!$B$142","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$142","v":"Design related services"},{"$f":"'AER - Inputs'!$D$142","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$142","v":"Per Job"},{"$f":"'AER - Inputs'!$G$142","v":"Fee"},{"$f":"H95*'AER - Inputs'!H142","v":2570.58},{"$f":"I95*'AER - Inputs'!I142","v":4435.6771512028981},{"$f":"J95*'AER - Inputs'!J142","v":2730.4566431547992},{"$f":"K95*'AER - Inputs'!K142","v":2796.0194272767194},{"$f":"L95*'AER - Inputs'!L142","v":2881.8595312754846},{"$f":"M95*'AER - Inputs'!M142","v":2827.9712742696011}]
[{"$f":"'AER - Inputs'!$A$143","v":0},{"$f":"'AER - Inputs'!$B$143","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$143","v":"Design related services"},{"$f":"'AER - Inputs'!$D$143","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$143","v":"Per Job"},{"$f":"'AER - Inputs'!$G$143","v":"Fee"},{"$f":"H96*'AER - Inputs'!H143","v":102823.2},{"$f":"I96*'AER - Inputs'!I143","v":124198.96023368115},{"$f":"J96*'AER - Inputs'!J143","v":125904.38965658241},{"$f":"K96*'AER - Inputs'!K143","v":128927.56247998207},{"$f":"L96*'AER - Inputs'!L143","v":132885.74505325846},{"$f":"M96*'AER - Inputs'!M143","v":130400.89764687605}]
[{"$f":"'AER - Inputs'!$A$144","v":0},{"$f":"'AER - Inputs'!$B$144","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$144","v":"Design related services"},{"$f":"'AER - Inputs'!$D$144","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$144","v":"Per Job"},{"$f":"'AER - Inputs'!$G$144","v":"Fee"},{"$f":"H97*'AER - Inputs'!H144","v":32275.06},{"$f":"I97*'AER - Inputs'!I144","v":32232.587298741062},{"$f":"J97*'AER - Inputs'!J144","v":26091.030145701414},{"$f":"K97*'AER - Inputs'!K144","v":26717.518971755318},{"$f":"L97*'AER - Inputs'!L144","v":27537.768854410187},{"$f":"M97*'AER - Inputs'!M144","v":27022.836620798411}]
[{"$f":"'AER - Inputs'!$A$145","v":0},{"$f":"'AER - Inputs'!$B$145","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$145","v":"Design related services"},{"$f":"'AER - Inputs'!$D$145","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$145","v":"Per Job"},{"$f":"'AER - Inputs'!$G$145","v":"Fee"},{"$f":"H98*'AER - Inputs'!H145","v":106250.64},{"$f":"I98*'AER - Inputs'!I145","v":125973.23109416231},{"$f":"J98*'AER - Inputs'!J145","v":124690.85337073583},{"$f":"K98*'AER - Inputs'!K145","v":127684.88717897018},{"$f":"L98*'AER - Inputs'!L145","v":131604.91859491379},{"$f":"M98*'AER - Inputs'!M145","v":129144.02152497845}]
[{"$f":"'AER - Inputs'!$A$146","v":0},{"$f":"'AER - Inputs'!$B$146","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$146","v":"Design related services"},{"$f":"'AER - Inputs'!$D$146","v":"Design Certification Fee"},{"$f":"'AER - Inputs'!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$146","v":"Per Job"},{"$f":"'AER - Inputs'!$G$146","v":"Fee"},{"$f":"H99*'AER - Inputs'!H146","v":23563.65},{"$f":"I99*'AER - Inputs'!I146","v":28831.901482818841},{"$f":"J99*'AER - Inputs'!J146","v":22298.729252430858},{"$f":"K99*'AER - Inputs'!K146","v":22834.158656093208},{"$f":"L99*'AER - Inputs'!L146","v":23535.186172083126},{"$f":"M99*'AER - Inputs'!M146","v":23095.098739868412}]
[{"$f":"'AER - Inputs'!$A$147","v":0},{"$f":"'AER - Inputs'!$B$147","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$147","v":"Design related services"},{"$f":"'AER - Inputs'!$D$147","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$147","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$147","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$147","v":"Quote"},{"$f":"H100*'AER - Inputs'!H147","v":2427.77},{"$f":"I100*'AER - Inputs'!I147","v":0},{"$f":"J100*'AER - Inputs'!J147","v":0},{"$f":"K100*'AER - Inputs'!K147","v":0},{"$f":"L100*'AER - Inputs'!L147","v":0},{"$f":"M100*'AER - Inputs'!M147","v":0}]
[{"$f":"'AER - Inputs'!$A$148","v":0},{"$f":"'AER - Inputs'!$B$148","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$148","v":"Design related services"},{"$f":"'AER - Inputs'!$D$148","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$148","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$148","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$148","v":"Quote"},{"$f":"H101*'AER - Inputs'!H148","v":29133.24},{"$f":"I101*'AER - Inputs'!I148","v":28240.477862658452},{"$f":"J101*'AER - Inputs'!J148","v":23815.649609739081},{"$f":"K101*'AER - Inputs'!K148","v":24387.502782358053},{"$f":"L101*'AER - Inputs'!L148","v":25136.219245013948},{"$f":"M101*'AER - Inputs'!M148","v":24666.193892240412}]
[{"$f":"'AER - Inputs'!$A$149","v":0},{"$f":"'AER - Inputs'!$B$149","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$149","v":"Design related services"},{"$f":"'AER - Inputs'!$D$149","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$149","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$149","v":"Quote"},{"$f":"H102*'AER - Inputs'!H149","v":11996.04},{"$f":"I102*'AER - Inputs'!I149","v":11828.472403207728},{"$f":"J102*'AER - Inputs'!J149","v":11528.594715542486},{"$f":"K102*'AER - Inputs'!K149","v":11805.415359612814},{"$f":"L102*'AER - Inputs'!L149","v":12167.851354274269},{"$f":"M102*'AER - Inputs'!M149","v":11940.323158027206}]
[{"$f":"'AER - Inputs'!$A$150","v":0},{"$f":"'AER - Inputs'!$B$150","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$150","v":"Design related services"},{"$f":"'AER - Inputs'!$D$150","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$150","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$150","v":"Quote"},{"$f":"H103*'AER - Inputs'!H150","v":9425.4600000000009},{"$f":"I103*'AER - Inputs'!I150","v":8871.3543024057963},{"$f":"J103*'AER - Inputs'!J150","v":9708.2902867726189},{"$f":"K103*'AER - Inputs'!K150","v":9941.4024080950021},{"$f":"L103*'AER - Inputs'!L150","v":10246.611666757279},{"$f":"M103*'AER - Inputs'!M150","v":10055.008975180805}]
[{"$f":"'AER - Inputs'!$A$151","v":0},{"$f":"'AER - Inputs'!$B$151","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$151","v":"Design related services"},{"$f":"'AER - Inputs'!$D$151","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$151","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$151","v":"Quote"},{"$f":"H104*'AER - Inputs'!H151","v":10139.51},{"$f":"I104*'AER - Inputs'!I151","v":10202.057447766667},{"$f":"J104*'AER - Inputs'!J151","v":13348.89914431235},{"$f":"K104*'AER - Inputs'!K151","v":13669.428311130629},{"$f":"L104*'AER - Inputs'!L151","v":14089.091041791258},{"$f":"M104*'AER - Inputs'!M151","v":13825.637340873607}]
[{"$f":"'AER - Inputs'!$A$152","v":0},{"$f":"'AER - Inputs'!$B$152","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$152","v":"Design related services"},{"$f":"'AER - Inputs'!$D$152","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"'AER - Inputs'!$F$152","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$152","v":"Quote"},{"$f":"H105*'AER - Inputs'!H152","v":428.43},{"$f":"I105*'AER - Inputs'!I152","v":147.85590504009662},{"$f":"J105*'AER - Inputs'!J152","v":606.76814292328868},{"$f":"K105*'AER - Inputs'!K152","v":621.33765050593763},{"$f":"L105*'AER - Inputs'!L152","v":640.41322917232992},{"$f":"M105*'AER - Inputs'!M152","v":628.43806094880028}]
[{"$f":"'AER - Inputs'!$A$153","v":0},{"$f":"'AER - Inputs'!$B$153","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$153","v":"Design related services"},{"$f":"'AER - Inputs'!$D$153","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"'AER - Inputs'!$F$153","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$153","v":"Quote"},{"$f":"H106*'AER - Inputs'!H153","v":428.43},{"$f":"I106*'AER - Inputs'!I153","v":147.85590504009662},{"$f":"J106*'AER - Inputs'!J153","v":151.69203573082217},{"$f":"K106*'AER - Inputs'!K153","v":155.33441262648441},{"$f":"L106*'AER - Inputs'!L153","v":160.10330729308248},{"$f":"M106*'AER - Inputs'!M153","v":157.10951523720007}]
[{"$f":"'AER - Inputs'!$A$154","v":0},{"$f":"'AER - Inputs'!$B$154","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$154","v":"Design related services"},{"$f":"'AER - Inputs'!$D$154","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$154","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$154","v":"Quote"},{"$f":"H107*'AER - Inputs'!H154","v":7997.3600000000006},{"$f":"I107*'AER - Inputs'!I154","v":9610.6338276062797},{"$f":"J107*'AER - Inputs'!J154","v":6674.4495721561752},{"$f":"K107*'AER - Inputs'!K154","v":6834.7141555653143},{"$f":"L107*'AER - Inputs'!L154","v":7044.5455208956291},{"$f":"M107*'AER - Inputs'!M154","v":6912.8186704368036}]
[{"$f":"'AER - Inputs'!$A$155","v":0},{"$f":"'AER - Inputs'!$B$155","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$155","v":"Design related services"},{"$f":"'AER - Inputs'!$D$155","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$155","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$155","v":"Quote"},{"$f":"H108*'AER - Inputs'!H155","v":4427.1099999999997},{"$f":"I108*'AER - Inputs'!I155","v":5618.5243915236715},{"$f":"J108*'AER - Inputs'!J155","v":6826.1416078869979},{"$f":"K108*'AER - Inputs'!K155","v":6990.048568191798},{"$f":"L108*'AER - Inputs'!L155","v":7204.6488281887114},{"$f":"M108*'AER - Inputs'!M155","v":7069.9281856740035}]
[{"$f":"'AER - Inputs'!$A$156","v":0},{"$f":"'AER - Inputs'!$B$156","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$156","v":"Design related services"},{"$f":"'AER - Inputs'!$D$156","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$156","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$156","v":"Quote"},{"$f":"H109*'AER - Inputs'!H156","v":714.05},{"$f":"I109*'AER - Inputs'!I156","v":1330.7031453608695},{"$f":"J109*'AER - Inputs'!J156","v":0},{"$f":"K109*'AER - Inputs'!K156","v":0},{"$f":"L109*'AER - Inputs'!L156","v":0},{"$f":"M109*'AER - Inputs'!M156","v":0}]
[{"$f":"'AER - Inputs'!$A$157","v":0},{"$f":"'AER - Inputs'!$B$157","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$157","v":"Design related services"},{"$f":"'AER - Inputs'!$D$157","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$157","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$157","v":"Quote"},{"$f":"H110*'AER - Inputs'!H157","v":5569.59},{"$f":"I110*'AER - Inputs'!I157","v":7836.362967125121},{"$f":"J110*'AER - Inputs'!J157","v":8949.8301081185073},{"$f":"K110*'AER - Inputs'!K157","v":9164.7303449625797},{"$f":"L110*'AER - Inputs'!L157","v":9446.0951302918656},{"$f":"M110*'AER - Inputs'!M157","v":9269.4613989948048}]
[{"$f":"'AER - Inputs'!$A$158","v":0},{"$f":"'AER - Inputs'!$B$158","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$158","v":"Design related services"},{"$f":"'AER - Inputs'!$D$158","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$158","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$158","v":"Quote"},{"$f":"H111*'AER - Inputs'!H158","v":0},{"$f":"I111*'AER - Inputs'!I158","v":0},{"$f":"J111*'AER - Inputs'!J158","v":0},{"$f":"K111*'AER - Inputs'!K158","v":0},{"$f":"L111*'AER - Inputs'!L158","v":0},{"$f":"M111*'AER - Inputs'!M158","v":0}]
[{"$f":"'AER - Inputs'!$A$159","v":0},{"$f":"'AER - Inputs'!$B$159","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$159","v":"Design related services"},{"$f":"'AER - Inputs'!$D$159","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$159","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$159","v":"Quote"},{"$f":"H112*'AER - Inputs'!H159","v":0},{"$f":"I112*'AER - Inputs'!I159","v":0},{"$f":"J112*'AER - Inputs'!J159","v":0},{"$f":"K112*'AER - Inputs'!K159","v":0},{"$f":"L112*'AER - Inputs'!L159","v":0},{"$f":"M112*'AER - Inputs'!M159","v":0}]
[{"$f":"'AER - Inputs'!$A$160","v":0},{"$f":"'AER - Inputs'!$B$160","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$160","v":"Design related services"},{"$f":"'AER - Inputs'!$D$160","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"'AER - Inputs'!$F$160","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$160","v":"Quote"},{"$f":"H113*'AER - Inputs'!H160","v":0},{"$f":"I113*'AER - Inputs'!I160","v":0},{"$f":"J113*'AER - Inputs'!J160","v":0},{"$f":"K113*'AER - Inputs'!K160","v":0},{"$f":"L113*'AER - Inputs'!L160","v":0},{"$f":"M113*'AER - Inputs'!M160","v":0}]
[{"$f":"'AER - Inputs'!$A$161","v":0},{"$f":"'AER - Inputs'!$B$161","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$161","v":"Design related services"},{"$f":"'AER - Inputs'!$D$161","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"'AER - Inputs'!$F$161","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$161","v":"Quote"},{"$f":"H114*'AER - Inputs'!H161","v":0},{"$f":"I114*'AER - Inputs'!I161","v":0},{"$f":"J114*'AER - Inputs'!J161","v":0},{"$f":"K114*'AER - Inputs'!K161","v":0},{"$f":"L114*'AER - Inputs'!L161","v":0},{"$f":"M114*'AER - Inputs'!M161","v":0}]
[{"$f":"'AER - Inputs'!$A$162","v":0},{"$f":"'AER - Inputs'!$B$162","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$162","v":"Design related services"},{"$f":"'AER - Inputs'!$D$162","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"'AER - Inputs'!$F$162","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$162","v":"Quote"},{"$f":"H115*'AER - Inputs'!H162","v":0},{"$f":"I115*'AER - Inputs'!I162","v":0},{"$f":"J115*'AER - Inputs'!J162","v":0},{"$f":"K115*'AER - Inputs'!K162","v":0},{"$f":"L115*'AER - Inputs'!L162","v":0},{"$f":"M115*'AER - Inputs'!M162","v":0}]
[{"$f":"'AER - Inputs'!$A$163","v":0},{"$f":"'AER - Inputs'!$B$163","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$163","v":"Design related services"},{"$f":"'AER - Inputs'!$D$163","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"'AER - Inputs'!$F$163","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$163","v":"Quote"},{"$f":"H116*'AER - Inputs'!H163","v":0},{"$f":"I116*'AER - Inputs'!I163","v":0},{"$f":"J116*'AER - Inputs'!J163","v":0},{"$f":"K116*'AER - Inputs'!K163","v":0},{"$f":"L116*'AER - Inputs'!L163","v":0},{"$f":"M116*'AER - Inputs'!M163","v":0}]
[{"$f":"'AER - Inputs'!$A$164","v":0},{"$f":"'AER - Inputs'!$B$164","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$164","v":"Design related services"},{"$f":"'AER - Inputs'!$D$164","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"'AER - Inputs'!$F$164","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$164","v":"Quote"},{"$f":"H117*'AER - Inputs'!H164","v":0},{"$f":"I117*'AER - Inputs'!I164","v":0},{"$f":"J117*'AER - Inputs'!J164","v":0},{"$f":"K117*'AER - Inputs'!K164","v":0},{"$f":"L117*'AER - Inputs'!L164","v":0},{"$f":"M117*'AER - Inputs'!M164","v":0}]
[{"$f":"'AER - Inputs'!$A$165","v":0},{"$f":"'AER - Inputs'!$B$165","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$165","v":"Design related services"},{"$f":"'AER - Inputs'!$D$165","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"'AER - Inputs'!$F$165","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$165","v":"Quote"},{"$f":"H118*'AER - Inputs'!H165","v":0},{"$f":"I118*'AER - Inputs'!I165","v":0},{"$f":"J118*'AER - Inputs'!J165","v":0},{"$f":"K118*'AER - Inputs'!K165","v":0},{"$f":"L118*'AER - Inputs'!L165","v":0},{"$f":"M118*'AER - Inputs'!M165","v":0}]
[{"$f":"'AER - Inputs'!$A$166","v":0},{"$f":"'AER - Inputs'!$B$166","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$166","v":"Design related services"},{"$f":"'AER - Inputs'!$D$166","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"'AER - Inputs'!$F$166","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$166","v":"Quote"},{"$f":"H119*'AER - Inputs'!H166","v":0},{"$f":"I119*'AER - Inputs'!I166","v":0},{"$f":"J119*'AER - Inputs'!J166","v":0},{"$f":"K119*'AER - Inputs'!K166","v":0},{"$f":"L119*'AER - Inputs'!L166","v":0},{"$f":"M119*'AER - Inputs'!M166","v":0}]
[{"$f":"'AER - Inputs'!$A$167","v":0},{"$f":"'AER - Inputs'!$B$167","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$167","v":"Design related services"},{"$f":"'AER - Inputs'!$D$167","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"'AER - Inputs'!$F$167","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$167","v":"Quote"},{"$f":"H120*'AER - Inputs'!H167","v":12710.09},{"$f":"I120*'AER - Inputs'!I167","v":13602.743263688888},{"$f":"J120*'AER - Inputs'!J167","v":14107.359322966462},{"$f":"K120*'AER - Inputs'!K167","v":14446.100374263049},{"$f":"L120*'AER - Inputs'!L167","v":14889.607578256671},{"$f":"M120*'AER - Inputs'!M167","v":14611.184917059607}]
[{"$f":"'AER - Inputs'!$A$168","v":0},{"$f":"'AER - Inputs'!$B$168","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$168","v":"Design related services"},{"$f":"'AER - Inputs'!$D$168","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$168","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$168","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$168","v":"Quote"},{"$f":"H121*'AER - Inputs'!H168","v":571.24},{"$f":"I121*'AER - Inputs'!I168","v":0},{"$f":"J121*'AER - Inputs'!J168","v":0},{"$f":"K121*'AER - Inputs'!K168","v":0},{"$f":"L121*'AER - Inputs'!L168","v":0},{"$f":"M121*'AER - Inputs'!M168","v":0}]
[{"$f":"'AER - Inputs'!$A$169","v":0},{"$f":"'AER - Inputs'!$B$169","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$169","v":"Design related services"},{"$f":"'AER - Inputs'!$D$169","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$169","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$169","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$169","v":"Quote"},{"$f":"H122*'AER - Inputs'!H169","v":7283.31},{"$f":"I122*'AER - Inputs'!I169","v":8871.3543024057963},{"$f":"J122*'AER - Inputs'!J169","v":7584.6017865411086},{"$f":"K122*'AER - Inputs'!K169","v":7766.7206313242204},{"$f":"L122*'AER - Inputs'!L169","v":8005.1653646541236},{"$f":"M122*'AER - Inputs'!M169","v":7855.4757618600033}]
[{"$f":"'AER - Inputs'!$A$170","v":0},{"$f":"'AER - Inputs'!$B$170","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$170","v":"Design related services"},{"$f":"'AER - Inputs'!$D$170","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$170","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$170","v":"Quote"},{"$f":"H123*'AER - Inputs'!H170","v":2570.58},{"$f":"I123*'AER - Inputs'!I170","v":2809.2621957618358},{"$f":"J123*'AER - Inputs'!J170","v":2730.4566431547992},{"$f":"K123*'AER - Inputs'!K170","v":2796.0194272767194},{"$f":"L123*'AER - Inputs'!L170","v":2881.8595312754846},{"$f":"M123*'AER - Inputs'!M170","v":2827.9712742696011}]
[{"$f":"'AER - Inputs'!$A$171","v":0},{"$f":"'AER - Inputs'!$B$171","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$171","v":"Design related services"},{"$f":"'AER - Inputs'!$D$171","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$171","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$171","v":"Quote"},{"$f":"H124*'AER - Inputs'!H171","v":7140.5},{"$f":"I124*'AER - Inputs'!I171","v":7688.5070620850238},{"$f":"J124*'AER - Inputs'!J171","v":6977.8336436178197},{"$f":"K124*'AER - Inputs'!K171","v":7145.3829808182827},{"$f":"L124*'AER - Inputs'!L171","v":7364.7521354817945},{"$f":"M124*'AER - Inputs'!M171","v":7227.0377009112035}]
[{"$f":"'AER - Inputs'!$A$172","v":0},{"$f":"'AER - Inputs'!$B$172","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$172","v":"Design related services"},{"$f":"'AER - Inputs'!$D$172","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"'AER - Inputs'!$F$172","v":"Per Job"},{"$f":"'AER - Inputs'!$G$172","v":"Fee"},{"$f":"H125*'AER - Inputs'!H172","v":143952.48000000001},{"$f":"I125*'AER - Inputs'!I172","v":172843.55299187294},{"$f":"J125*'AER - Inputs'!J172","v":176266.14551921535},{"$f":"K125*'AER - Inputs'!K172","v":180498.58747197487},{"$f":"L125*'AER - Inputs'!L172","v":186040.04307456184},{"$f":"M125*'AER - Inputs'!M172","v":182561.2567056265}]
[{"$f":"'AER - Inputs'!$A$173","v":0},{"$f":"'AER - Inputs'!$B$173","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$173","v":"Design related services"},{"$f":"'AER - Inputs'!$D$173","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"'AER - Inputs'!$F$173","v":"Per Job"},{"$f":"'AER - Inputs'!$G$173","v":"Fee"},{"$f":"H126*'AER - Inputs'!H173","v":47984.160000000003},{"$f":"I126*'AER - Inputs'!I173","v":49236.016378352171},{"$f":"J126*'AER - Inputs'!J173","v":39136.545218552121},{"$f":"K126*'AER - Inputs'!K173","v":40076.278457632972},{"$f":"L126*'AER - Inputs'!L173","v":41306.653281615283},{"$f":"M126*'AER - Inputs'!M173","v":40534.254931197618}]
[{"$f":"'AER - Inputs'!$A$174","v":0},{"$f":"'AER - Inputs'!$B$174","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$174","v":"Design related services"},{"$f":"'AER - Inputs'!$D$174","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"'AER - Inputs'!$F$174","v":"Per Job"},{"$f":"'AER - Inputs'!$G$174","v":"Fee"},{"$f":"H127*'AER - Inputs'!H174","v":156805.38},{"$f":"I127*'AER - Inputs'!I174","v":184967.73720516087},{"$f":"J127*'AER - Inputs'!J174","v":185671.05173452635},{"$f":"K127*'AER - Inputs'!K174","v":190129.32105481692},{"$f":"L127*'AER - Inputs'!L174","v":195966.44812673295},{"$f":"M127*'AER - Inputs'!M174","v":192302.04665033286}]
[{"$f":"'AER - Inputs'!$A$175","v":0},{"$f":"'AER - Inputs'!$B$175","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$175","v":"Design related services"},{"$f":"'AER - Inputs'!$D$175","v":"Design Information Fee"},{"$f":"'AER - Inputs'!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"'AER - Inputs'!$F$175","v":"Per Job"},{"$f":"'AER - Inputs'!$G$175","v":"Fee"},{"$f":"H128*'AER - Inputs'!H175","v":31989.440000000002},{"$f":"I128*'AER - Inputs'!I175","v":37851.111690264734},{"$f":"J128*'AER - Inputs'!J175","v":30338.407146164434},{"$f":"K128*'AER - Inputs'!K175","v":31066.882525296882},{"$f":"L128*'AER - Inputs'!L175","v":32020.661458616494},{"$f":"M128*'AER - Inputs'!M175","v":31421.903047440013}]
[{"$f":"'AER - Inputs'!$A$176","v":0},{"$f":"'AER - Inputs'!$B$176","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$176","v":"Design related services"},{"$f":"'AER - Inputs'!$D$176","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$176","v":"Asset Relocation - Designer"},{"$f":"'AER - Inputs'!$F$176","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$176","v":"Quote"},{"$f":"H129*'AER - Inputs'!H176","v":142.81},{"$f":"I129*'AER - Inputs'!I176","v":0},{"$f":"J129*'AER - Inputs'!J176","v":0},{"$f":"K129*'AER - Inputs'!K176","v":0},{"$f":"L129*'AER - Inputs'!L176","v":0},{"$f":"M129*'AER - Inputs'!M176","v":0}]
[{"$f":"'AER - Inputs'!$A$177","v":0},{"$f":"'AER - Inputs'!$B$177","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$177","v":"Design related services"},{"$f":"'AER - Inputs'!$D$177","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$177","v":"Asset Relocation - Engineer"},{"$f":"'AER - Inputs'!$F$177","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$177","v":"Quote"},{"$f":"H130*'AER - Inputs'!H177","v":10710.75},{"$f":"I130*'AER - Inputs'!I177","v":10941.33697296715},{"$f":"J130*'AER - Inputs'!J177","v":9101.52214384933},{"$f":"K130*'AER - Inputs'!K177","v":9320.0647575890653},{"$f":"L130*'AER - Inputs'!L177","v":9606.1984375849497},{"$f":"M130*'AER - Inputs'!M177","v":9426.5709142320047}]
[{"$f":"'AER - Inputs'!$A$178","v":0},{"$f":"'AER - Inputs'!$B$178","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$178","v":"Design related services"},{"$f":"'AER - Inputs'!$D$178","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$178","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$178","v":"Quote"},{"$f":"H131*'AER - Inputs'!H178","v":5569.59},{"$f":"I131*'AER - Inputs'!I178","v":8575.6424923256036},{"$f":"J131*'AER - Inputs'!J178","v":8798.1380723876864},{"$f":"K131*'AER - Inputs'!K178","v":9009.3959323360959},{"$f":"L131*'AER - Inputs'!L178","v":9285.9918229987834},{"$f":"M131*'AER - Inputs'!M178","v":9112.3518837576048}]
[{"$f":"'AER - Inputs'!$A$179","v":0},{"$f":"'AER - Inputs'!$B$179","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$179","v":"Design related services"},{"$f":"'AER - Inputs'!$D$179","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$179","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$179","v":"Quote"},{"$f":"H132*'AER - Inputs'!H179","v":3141.82},{"$f":"I132*'AER - Inputs'!I179","v":2217.8385756014491},{"$f":"J132*'AER - Inputs'!J179","v":2123.6885002315103},{"$f":"K132*'AER - Inputs'!K179","v":2174.6817767707817},{"$f":"L132*'AER - Inputs'!L179","v":2241.4463021031547},{"$f":"M132*'AER - Inputs'!M179","v":2199.5332133208012}]
[{"$f":"'AER - Inputs'!$A$180","v":0},{"$f":"'AER - Inputs'!$B$180","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$180","v":"Design related services"},{"$f":"'AER - Inputs'!$D$180","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$180","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$180","v":"Quote"},{"$f":"H133*'AER - Inputs'!H180","v":4855.54},{"$f":"I133*'AER - Inputs'!I180","v":5914.2362016038642},{"$f":"J133*'AER - Inputs'!J180","v":8949.8301081185073},{"$f":"K133*'AER - Inputs'!K180","v":9164.7303449625797},{"$f":"L133*'AER - Inputs'!L180","v":9446.0951302918656},{"$f":"M133*'AER - Inputs'!M180","v":9269.4613989948048}]
[{"$f":"'AER - Inputs'!$A$181","v":0},{"$f":"'AER - Inputs'!$B$181","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$181","v":"Design related services"},{"$f":"'AER - Inputs'!$D$181","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$181","v":"Public Lighting - Designer"},{"$f":"'AER - Inputs'!$F$181","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$181","v":"Quote"},{"$f":"H134*'AER - Inputs'!H181","v":0},{"$f":"I134*'AER - Inputs'!I181","v":0},{"$f":"J134*'AER - Inputs'!J181","v":0},{"$f":"K134*'AER - Inputs'!K181","v":0},{"$f":"L134*'AER - Inputs'!L181","v":0},{"$f":"M134*'AER - Inputs'!M181","v":0}]
[{"$f":"'AER - Inputs'!$A$182","v":0},{"$f":"'AER - Inputs'!$B$182","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$182","v":"Design related services"},{"$f":"'AER - Inputs'!$D$182","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$182","v":"Public Lighting - Engineer"},{"$f":"'AER - Inputs'!$F$182","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$182","v":"Quote"},{"$f":"H135*'AER - Inputs'!H182","v":2856.2},{"$f":"I135*'AER - Inputs'!I182","v":2809.2621957618358},{"$f":"J135*'AER - Inputs'!J182","v":4854.1451433863094},{"$f":"K135*'AER - Inputs'!K182","v":4970.7012040475011},{"$f":"L135*'AER - Inputs'!L182","v":5123.3058333786394},{"$f":"M135*'AER - Inputs'!M182","v":5027.5044875904023}]
[{"$f":"'AER - Inputs'!$A$183","v":0},{"$f":"'AER - Inputs'!$B$183","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$183","v":"Design related services"},{"$f":"'AER - Inputs'!$D$183","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"'AER - Inputs'!$F$183","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$183","v":"Quote"},{"$f":"H136*'AER - Inputs'!H183","v":1428.1},{"$f":"I136*'AER - Inputs'!I183","v":1478.559050400966},{"$f":"J136*'AER - Inputs'!J183","v":1668.6123930390438},{"$f":"K136*'AER - Inputs'!K183","v":1708.6785388913286},{"$f":"L136*'AER - Inputs'!L183","v":1761.1363802239073},{"$f":"M136*'AER - Inputs'!M183","v":1728.2046676092009}]
[{"$f":"'AER - Inputs'!$A$184","v":0},{"$f":"'AER - Inputs'!$B$184","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$184","v":"Design related services"},{"$f":"'AER - Inputs'!$D$184","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"'AER - Inputs'!$F$184","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$184","v":"Quote"},{"$f":"H137*'AER - Inputs'!H184","v":571.24},{"$f":"I137*'AER - Inputs'!I184","v":2069.9826705613527},{"$f":"J137*'AER - Inputs'!J184","v":1971.9964645006883},{"$f":"K137*'AER - Inputs'!K184","v":2019.3473641442972},{"$f":"L137*'AER - Inputs'!L184","v":2081.342994810072},{"$f":"M137*'AER - Inputs'!M184","v":2042.4236980836008}]
[{"$f":"'AER - Inputs'!$A$185","v":0},{"$f":"'AER - Inputs'!$B$185","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$185","v":"Design related services"},{"$f":"'AER - Inputs'!$D$185","v":"Design Re-certification Fee"},{"$f":"'AER - Inputs'!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"'AER - Inputs'!$F$185","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$185","v":"Quote"},{"$f":"H138*'AER - Inputs'!H185","v":17565.63},{"$f":"I138*'AER - Inputs'!I185","v":25431.215666896616},{"$f":"J138*'AER - Inputs'!J185","v":27911.334574471279},{"$f":"K138*'AER - Inputs'!K185","v":28581.531923273131},{"$f":"L138*'AER - Inputs'!L185","v":29459.008541927178},{"$f":"M138*'AER - Inputs'!M185","v":28908.150803644814}]
[{"$f":"'AER - Inputs'!$A$186","v":1},{"$f":"'AER - Inputs'!$B$186","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$186","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$186","v":"Quote"},{"$f":"H139*'AER - Inputs'!H186","v":571.24},{"$f":"I139*'AER - Inputs'!I186","v":0},{"$f":"J139*'AER - Inputs'!J186","v":0},{"$f":"K139*'AER - Inputs'!K186","v":0},{"$f":"L139*'AER - Inputs'!L186","v":0},{"$f":"M139*'AER - Inputs'!M186","v":0}]
[{"$f":"'AER - Inputs'!$A$187","v":1},{"$f":"'AER - Inputs'!$B$187","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$187","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$187","v":"Quote"},{"$f":"H140*'AER - Inputs'!H187","v":24420.510000000002},{"$f":"I140*'AER - Inputs'!I187","v":23065.521186255071},{"$f":"J140*'AER - Inputs'!J187","v":21843.653145238393},{"$f":"K140*'AER - Inputs'!K187","v":22368.155418213755},{"$f":"L140*'AER - Inputs'!L187","v":23054.876250203877},{"$f":"M140*'AER - Inputs'!M187","v":22623.770194156808}]
[{"$f":"'AER - Inputs'!$A$188","v":1},{"$f":"'AER - Inputs'!$B$188","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$188","v":"Per Job"},{"$f":"'AER - Inputs'!$G$188","v":"Fee"},{"$f":"H141*'AER - Inputs'!H188","v":0},{"$f":"I141*'AER - Inputs'!I188","v":0},{"$f":"J141*'AER - Inputs'!J188","v":0},{"$f":"K141*'AER - Inputs'!K188","v":0},{"$f":"L141*'AER - Inputs'!L188","v":0},{"$f":"M141*'AER - Inputs'!M188","v":0}]
[{"$f":"'AER - Inputs'!$A$189","v":1},{"$f":"'AER - Inputs'!$B$189","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$189","v":"Per Job"},{"$f":"'AER - Inputs'!$G$189","v":"Fee"},{"$f":"H142*'AER - Inputs'!H189","v":0},{"$f":"I142*'AER - Inputs'!I189","v":0},{"$f":"J142*'AER - Inputs'!J189","v":523.33752327133641},{"$f":"K142*'AER - Inputs'!K189","v":535.90372356137118},{"$f":"L142*'AER - Inputs'!L189","v":552.35641016113448},{"$f":"M142*'AER - Inputs'!M189","v":542.02782756834017}]
[{"$f":"'AER - Inputs'!$A$190","v":1},{"$f":"'AER - Inputs'!$B$190","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$190","v":"Per Job"},{"$f":"'AER - Inputs'!$G$190","v":"Fee"},{"$f":"H143*'AER - Inputs'!H190","v":314.18200000000002},{"$f":"I143*'AER - Inputs'!I190","v":325.28299108821255},{"$f":"J143*'AER - Inputs'!J190","v":0},{"$f":"K143*'AER - Inputs'!K190","v":0},{"$f":"L143*'AER - Inputs'!L190","v":0},{"$f":"M143*'AER - Inputs'!M190","v":0}]
[{"$f":"'AER - Inputs'!$A$191","v":1},{"$f":"'AER - Inputs'!$B$191","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"'AER - Inputs'!$F$191","v":"Per Job"},{"$f":"'AER - Inputs'!$G$191","v":"Fee"},{"$f":"H144*'AER - Inputs'!H191","v":0},{"$f":"I144*'AER - Inputs'!I191","v":0},{"$f":"J144*'AER - Inputs'!J191","v":0},{"$f":"K144*'AER - Inputs'!K191","v":0},{"$f":"L144*'AER - Inputs'!L191","v":0},{"$f":"M144*'AER - Inputs'!M191","v":0}]
[{"$f":"'AER - Inputs'!$A$192","v":1},{"$f":"'AER - Inputs'!$B$192","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"'AER - Inputs'!$F$192","v":"Per Job"},{"$f":"'AER - Inputs'!$G$192","v":"Fee"},{"$f":"H145*'AER - Inputs'!H192","v":0},{"$f":"I145*'AER - Inputs'!I192","v":0},{"$f":"J145*'AER - Inputs'!J192","v":106.18442501157551},{"$f":"K145*'AER - Inputs'!K192","v":108.73408883853908},{"$f":"L145*'AER - Inputs'!L192","v":112.07231510515773},{"$f":"M145*'AER - Inputs'!M192","v":109.97666066604005}]
[{"$f":"'AER - Inputs'!$A$193","v":1},{"$f":"'AER - Inputs'!$B$193","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"'AER - Inputs'!$F$193","v":"Per Job"},{"$f":"'AER - Inputs'!$G$193","v":"Fee"},{"$f":"H146*'AER - Inputs'!H193","v":0},{"$f":"I146*'AER - Inputs'!I193","v":0},{"$f":"J146*'AER - Inputs'!J193","v":0},{"$f":"K146*'AER - Inputs'!K193","v":0},{"$f":"L146*'AER - Inputs'!L193","v":0},{"$f":"M146*'AER - Inputs'!M193","v":0}]
[{"$f":"'AER - Inputs'!$A$194","v":1},{"$f":"'AER - Inputs'!$B$194","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$194","v":"Per Job"},{"$f":"'AER - Inputs'!$G$194","v":"Fee"},{"$f":"H147*'AER - Inputs'!H194","v":0},{"$f":"I147*'AER - Inputs'!I194","v":0},{"$f":"J147*'AER - Inputs'!J194","v":0},{"$f":"K147*'AER - Inputs'!K194","v":0},{"$f":"L147*'AER - Inputs'!L194","v":0},{"$f":"M147*'AER - Inputs'!M194","v":0}]
[{"$f":"'AER - Inputs'!$A$195","v":1},{"$f":"'AER - Inputs'!$B$195","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$195","v":"Per Job"},{"$f":"'AER - Inputs'!$G$195","v":"Fee"},{"$f":"H148*'AER - Inputs'!H195","v":0},{"$f":"I148*'AER - Inputs'!I195","v":0},{"$f":"J148*'AER - Inputs'!J195","v":0},{"$f":"K148*'AER - Inputs'!K195","v":0},{"$f":"L148*'AER - Inputs'!L195","v":0},{"$f":"M148*'AER - Inputs'!M195","v":0}]
[{"$f":"'AER - Inputs'!$A$196","v":1},{"$f":"'AER - Inputs'!$B$196","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$196","v":"Per Job"},{"$f":"'AER - Inputs'!$G$196","v":"Fee"},{"$f":"H149*'AER - Inputs'!H196","v":0},{"$f":"I149*'AER - Inputs'!I196","v":0},{"$f":"J149*'AER - Inputs'!J196","v":0},{"$f":"K149*'AER - Inputs'!K196","v":0},{"$f":"L149*'AER - Inputs'!L196","v":0},{"$f":"M149*'AER - Inputs'!M196","v":0}]
[{"$f":"'AER - Inputs'!$A$197","v":1},{"$f":"'AER - Inputs'!$B$197","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$197","v":"Per Job"},{"$f":"'AER - Inputs'!$G$197","v":"Fee"},{"$f":"H150*'AER - Inputs'!H197","v":0},{"$f":"I150*'AER - Inputs'!I197","v":0},{"$f":"J150*'AER - Inputs'!J197","v":0},{"$f":"K150*'AER - Inputs'!K197","v":0},{"$f":"L150*'AER - Inputs'!L197","v":0},{"$f":"M150*'AER - Inputs'!M197","v":0}]
[{"$f":"'AER - Inputs'!$A$198","v":1},{"$f":"'AER - Inputs'!$B$198","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$198","v":"Per Job"},{"$f":"'AER - Inputs'!$G$198","v":"Fee"},{"$f":"H151*'AER - Inputs'!H198","v":0},{"$f":"I151*'AER - Inputs'!I198","v":0},{"$f":"J151*'AER - Inputs'!J198","v":3185.5327503472654},{"$f":"K151*'AER - Inputs'!K198","v":3262.0226651561725},{"$f":"L151*'AER - Inputs'!L198","v":3362.1694531547319},{"$f":"M151*'AER - Inputs'!M198","v":3299.2998199812018}]
[{"$f":"'AER - Inputs'!$A$199","v":1},{"$f":"'AER - Inputs'!$B$199","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$199","v":"Per Job"},{"$f":"'AER - Inputs'!$G$199","v":"Fee"},{"$f":"H152*'AER - Inputs'!H199","v":0},{"$f":"I152*'AER - Inputs'!I199","v":0},{"$f":"J152*'AER - Inputs'!J199","v":0},{"$f":"K152*'AER - Inputs'!K199","v":0},{"$f":"L152*'AER - Inputs'!L199","v":0},{"$f":"M152*'AER - Inputs'!M199","v":0}]
[{"$f":"'AER - Inputs'!$A$200","v":1},{"$f":"'AER - Inputs'!$B$200","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$200","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$200","v":"Quote"},{"$f":"H153*'AER - Inputs'!H200","v":714.05},{"$f":"I153*'AER - Inputs'!I200","v":0},{"$f":"J153*'AER - Inputs'!J200","v":0},{"$f":"K153*'AER - Inputs'!K200","v":0},{"$f":"L153*'AER - Inputs'!L200","v":0},{"$f":"M153*'AER - Inputs'!M200","v":0}]
[{"$f":"'AER - Inputs'!$A$201","v":1},{"$f":"'AER - Inputs'!$B$201","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$201","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$201","v":"Quote"},{"$f":"H154*'AER - Inputs'!H201","v":27276.71},{"$f":"I154*'AER - Inputs'!I201","v":27649.054242498067},{"$f":"J154*'AER - Inputs'!J201","v":27759.642538740456},{"$f":"K154*'AER - Inputs'!K201","v":28426.197510646645},{"$f":"L154*'AER - Inputs'!L201","v":29298.905234634094},{"$f":"M154*'AER - Inputs'!M201","v":28751.041288407614}]
[{"$f":"'AER - Inputs'!$A$202","v":1},{"$f":"'AER - Inputs'!$B$202","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$202","v":"Per Job"},{"$f":"'AER - Inputs'!$G$202","v":"Fee"},{"$f":"H155*'AER - Inputs'!H202","v":856.8599999999999},{"$f":"I155*'AER - Inputs'!I202","v":1419.4166883849275},{"$f":"J155*'AER - Inputs'!J202","v":910.15221438493302},{"$f":"K155*'AER - Inputs'!K202","v":932.00647575890639},{"$f":"L155*'AER - Inputs'!L202","v":960.61984375849488},{"$f":"M155*'AER - Inputs'!M202","v":942.65709142320031}]
[{"$f":"'AER - Inputs'!$A$203","v":1},{"$f":"'AER - Inputs'!$B$203","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$203","v":"Per Job"},{"$f":"'AER - Inputs'!$G$203","v":"Fee"},{"$f":"H156*'AER - Inputs'!H203","v":4627.0439999999999},{"$f":"I156*'AER - Inputs'!I203","v":5500.2396674915944},{"$f":"J156*'AER - Inputs'!J203","v":7099.1872722024773},{"$f":"K156*'AER - Inputs'!K203","v":7269.6505109194704},{"$f":"L156*'AER - Inputs'!L203","v":7492.83478131626},{"$f":"M156*'AER - Inputs'!M203","v":7352.7253131009629}]
[{"$f":"'AER - Inputs'!$A$204","v":1},{"$f":"'AER - Inputs'!$B$204","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$204","v":"Per Job"},{"$f":"'AER - Inputs'!$G$204","v":"Fee"},{"$f":"H157*'AER - Inputs'!H204","v":2827.6379999999999},{"$f":"I157*'AER - Inputs'!I204","v":3252.8299108821257},{"$f":"J157*'AER - Inputs'!J204","v":1668.612393039044},{"$f":"K157*'AER - Inputs'!K204","v":1708.6785388913288},{"$f":"L157*'AER - Inputs'!L204","v":1761.1363802239075},{"$f":"M157*'AER - Inputs'!M204","v":1728.2046676092009}]
[{"$f":"'AER - Inputs'!$A$205","v":1},{"$f":"'AER - Inputs'!$B$205","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$205","v":"Per Job"},{"$f":"'AER - Inputs'!$G$205","v":"Fee"},{"$f":"H158*'AER - Inputs'!H205","v":0},{"$f":"I158*'AER - Inputs'!I205","v":59.142362016038646},{"$f":"J158*'AER - Inputs'!J205","v":60.676814292328871},{"$f":"K158*'AER - Inputs'!K205","v":62.133765050593766},{"$f":"L158*'AER - Inputs'!L205","v":64.041322917232989},{"$f":"M158*'AER - Inputs'!M205","v":62.84380609488003}]
[{"$f":"'AER - Inputs'!$A$206","v":1},{"$f":"'AER - Inputs'!$B$206","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$206","v":"Per Job"},{"$f":"'AER - Inputs'!$G$206","v":"Fee"},{"$f":"H159*'AER - Inputs'!H206","v":0},{"$f":"I159*'AER - Inputs'!I206","v":206.99826705613526},{"$f":"J159*'AER - Inputs'!J206","v":0},{"$f":"K159*'AER - Inputs'!K206","v":0},{"$f":"L159*'AER - Inputs'!L206","v":0},{"$f":"M159*'AER - Inputs'!M206","v":0}]
[{"$f":"'AER - Inputs'!$A$207","v":1},{"$f":"'AER - Inputs'!$B$207","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$207","v":"Per Job"},{"$f":"'AER - Inputs'!$G$207","v":"Fee"},{"$f":"H160*'AER - Inputs'!H207","v":0},{"$f":"I160*'AER - Inputs'!I207","v":0},{"$f":"J160*'AER - Inputs'!J207","v":0},{"$f":"K160*'AER - Inputs'!K207","v":0},{"$f":"L160*'AER - Inputs'!L207","v":0},{"$f":"M160*'AER - Inputs'!M207","v":0}]
[{"$f":"'AER - Inputs'!$A$208","v":1},{"$f":"'AER - Inputs'!$B$208","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$208","v":"Per Job"},{"$f":"'AER - Inputs'!$G$208","v":"Fee"},{"$f":"H161*'AER - Inputs'!H208","v":142.81},{"$f":"I161*'AER - Inputs'!I208","v":147.85590504009662},{"$f":"J161*'AER - Inputs'!J208","v":75.846017865411085},{"$f":"K161*'AER - Inputs'!K208","v":77.667206313242204},{"$f":"L161*'AER - Inputs'!L208","v":80.05165364654124},{"$f":"M161*'AER - Inputs'!M208","v":78.554757618600036}]
[{"$f":"'AER - Inputs'!$A$209","v":1},{"$f":"'AER - Inputs'!$B$209","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$209","v":"Per Job"},{"$f":"'AER - Inputs'!$G$209","v":"Fee"},{"$f":"H162*'AER - Inputs'!H209","v":142.81},{"$f":"I162*'AER - Inputs'!I209","v":147.85590504009662},{"$f":"J162*'AER - Inputs'!J209","v":0},{"$f":"K162*'AER - Inputs'!K209","v":0},{"$f":"L162*'AER - Inputs'!L209","v":0},{"$f":"M162*'AER - Inputs'!M209","v":0}]
[{"$f":"'AER - Inputs'!$A$210","v":1},{"$f":"'AER - Inputs'!$B$210","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$210","v":"Per Job"},{"$f":"'AER - Inputs'!$G$210","v":"Fee"},{"$f":"H163*'AER - Inputs'!H210","v":0},{"$f":"I163*'AER - Inputs'!I210","v":294.23325102979226},{"$f":"J163*'AER - Inputs'!J210","v":0},{"$f":"K163*'AER - Inputs'!K210","v":0},{"$f":"L163*'AER - Inputs'!L210","v":0},{"$f":"M163*'AER - Inputs'!M210","v":0}]
[{"$f":"'AER - Inputs'!$A$211","v":1},{"$f":"'AER - Inputs'!$B$211","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$211","v":"Per Job"},{"$f":"'AER - Inputs'!$G$211","v":"Fee"},{"$f":"H164*'AER - Inputs'!H211","v":4369.9859999999999},{"$f":"I164*'AER - Inputs'!I211","v":3016.2604628179711},{"$f":"J164*'AER - Inputs'!J211","v":1031.5058429695907},{"$f":"K164*'AER - Inputs'!K211","v":1056.2740058600939},{"$f":"L164*'AER - Inputs'!L211","v":1088.7024895929608},{"$f":"M164*'AER - Inputs'!M211","v":1068.3447036129605}]
[{"$f":"'AER - Inputs'!$A$212","v":1},{"$f":"'AER - Inputs'!$B$212","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$212","v":"Per Job"},{"$f":"'AER - Inputs'!$G$212","v":"Fee"},{"$f":"H165*'AER - Inputs'!H212","v":12995.710000000001},{"$f":"I165*'AER - Inputs'!I212","v":17594.852699771498},{"$f":"J165*'AER - Inputs'!J212","v":23360.573502546613},{"$f":"K165*'AER - Inputs'!K212","v":23921.499544478596},{"$f":"L165*'AER - Inputs'!L212","v":24655.909323134703},{"$f":"M165*'AER - Inputs'!M212","v":24194.865346528815}]
[{"$f":"'AER - Inputs'!$A$213","v":1},{"$f":"'AER - Inputs'!$B$213","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$213","v":"Per Job"},{"$f":"'AER - Inputs'!$G$213","v":"Fee"},{"$f":"H166*'AER - Inputs'!H213","v":7283.3099999999995},{"$f":"I166*'AER - Inputs'!I213","v":2513.5503856816426},{"$f":"J166*'AER - Inputs'!J213","v":3868.1469111359656},{"$f":"K166*'AER - Inputs'!K213","v":3961.0275219753521},{"$f":"L166*'AER - Inputs'!L213","v":4082.6343359736029},{"$f":"M166*'AER - Inputs'!M213","v":4006.2926385486016}]
[{"$f":"'AER - Inputs'!$A$214","v":1},{"$f":"'AER - Inputs'!$B$214","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$214","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$214","v":"Quote"},{"$f":"H167*'AER - Inputs'!H214","v":714.05},{"$f":"I167*'AER - Inputs'!I214","v":0},{"$f":"J167*'AER - Inputs'!J214","v":0},{"$f":"K167*'AER - Inputs'!K214","v":0},{"$f":"L167*'AER - Inputs'!L214","v":0},{"$f":"M167*'AER - Inputs'!M214","v":0}]
[{"$f":"'AER - Inputs'!$A$215","v":1},{"$f":"'AER - Inputs'!$B$215","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$215","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$215","v":"Quote"},{"$f":"H168*'AER - Inputs'!H215","v":1570.91},{"$f":"I168*'AER - Inputs'!I215","v":2661.406290721739},{"$f":"J168*'AER - Inputs'!J215","v":2427.0725716931547},{"$f":"K168*'AER - Inputs'!K215","v":2485.3506020237505},{"$f":"L168*'AER - Inputs'!L215","v":2561.6529166893197},{"$f":"M168*'AER - Inputs'!M215","v":2513.7522437952011}]
[{"$f":"'AER - Inputs'!$A$216","v":1},{"$f":"'AER - Inputs'!$B$216","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$216","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$216","v":"Quote"},{"$f":"H169*'AER - Inputs'!H216","v":0},{"$f":"I169*'AER - Inputs'!I216","v":0},{"$f":"J169*'AER - Inputs'!J216","v":0},{"$f":"K169*'AER - Inputs'!K216","v":0},{"$f":"L169*'AER - Inputs'!L216","v":0},{"$f":"M169*'AER - Inputs'!M216","v":0}]
[{"$f":"'AER - Inputs'!$A$217","v":1},{"$f":"'AER - Inputs'!$B$217","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$217","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$217","v":"Quote"},{"$f":"H170*'AER - Inputs'!H217","v":15137.86},{"$f":"I170*'AER - Inputs'!I217","v":20847.682610653625},{"$f":"J170*'AER - Inputs'!J217","v":21388.577038045925},{"$f":"K170*'AER - Inputs'!K217","v":21902.152180334302},{"$f":"L170*'AER - Inputs'!L217","v":22574.566328324629},{"$f":"M170*'AER - Inputs'!M217","v":22152.441648445209}]
[{"$f":"'AER - Inputs'!$A$218","v":1},{"$f":"'AER - Inputs'!$B$218","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"'AER - Inputs'!$F$218","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$218","v":"Quote"},{"$f":"H171*'AER - Inputs'!H218","v":285.62},{"$f":"I171*'AER - Inputs'!I218","v":0},{"$f":"J171*'AER - Inputs'!J218","v":0},{"$f":"K171*'AER - Inputs'!K218","v":0},{"$f":"L171*'AER - Inputs'!L218","v":0},{"$f":"M171*'AER - Inputs'!M218","v":0}]
[{"$f":"'AER - Inputs'!$A$219","v":1},{"$f":"'AER - Inputs'!$B$219","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"'AER - Inputs'!$F$219","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$219","v":"Quote"},{"$f":"H172*'AER - Inputs'!H219","v":5712.4},{"$f":"I172*'AER - Inputs'!I219","v":6505.6598217642513},{"$f":"J172*'AER - Inputs'!J219","v":7584.6017865411086},{"$f":"K172*'AER - Inputs'!K219","v":7766.7206313242204},{"$f":"L172*'AER - Inputs'!L219","v":8005.1653646541236},{"$f":"M172*'AER - Inputs'!M219","v":7855.4757618600033}]
[{"$f":"'AER - Inputs'!$A$220","v":1},{"$f":"'AER - Inputs'!$B$220","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$220","v":"Per Job"},{"$f":"'AER - Inputs'!$G$220","v":"Fee"},{"$f":"H173*'AER - Inputs'!H220","v":0},{"$f":"I173*'AER - Inputs'!I220","v":0},{"$f":"J173*'AER - Inputs'!J220","v":91.015221438493299},{"$f":"K173*'AER - Inputs'!K220","v":93.200647575890642},{"$f":"L173*'AER - Inputs'!L220","v":96.061984375849491},{"$f":"M173*'AER - Inputs'!M220","v":94.265709142320034}]
[{"$f":"'AER - Inputs'!$A$221","v":1},{"$f":"'AER - Inputs'!$B$221","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$221","v":"Per Job"},{"$f":"'AER - Inputs'!$G$221","v":"Fee"},{"$f":"H174*'AER - Inputs'!H221","v":157.09100000000001},{"$f":"I174*'AER - Inputs'!I221","v":325.28299108821255},{"$f":"J174*'AER - Inputs'!J221","v":0},{"$f":"K174*'AER - Inputs'!K221","v":0},{"$f":"L174*'AER - Inputs'!L221","v":0},{"$f":"M174*'AER - Inputs'!M221","v":0}]
[{"$f":"'AER - Inputs'!$A$222","v":1},{"$f":"'AER - Inputs'!$B$222","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$222","v":"Per Job"},{"$f":"'AER - Inputs'!$G$222","v":"Fee"},{"$f":"H175*'AER - Inputs'!H222","v":314.18200000000002},{"$f":"I175*'AER - Inputs'!I222","v":325.28299108821255},{"$f":"J175*'AER - Inputs'!J222","v":333.7224786078088},{"$f":"K175*'AER - Inputs'!K222","v":341.73570777826575},{"$f":"L175*'AER - Inputs'!L222","v":352.22727604478149},{"$f":"M175*'AER - Inputs'!M222","v":345.64093352184017}]
[{"$f":"'AER - Inputs'!$A$223","v":1},{"$f":"'AER - Inputs'!$B$223","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$223","v":"Per Job"},{"$f":"'AER - Inputs'!$G$223","v":"Fee"},{"$f":"H176*'AER - Inputs'!H223","v":0},{"$f":"I176*'AER - Inputs'!I223","v":0},{"$f":"J176*'AER - Inputs'!J223","v":0},{"$f":"K176*'AER - Inputs'!K223","v":0},{"$f":"L176*'AER - Inputs'!L223","v":0},{"$f":"M176*'AER - Inputs'!M223","v":0}]
[{"$f":"'AER - Inputs'!$A$224","v":1},{"$f":"'AER - Inputs'!$B$224","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$224","v":"Per Job"},{"$f":"'AER - Inputs'!$G$224","v":"Fee"},{"$f":"H177*'AER - Inputs'!H224","v":0},{"$f":"I177*'AER - Inputs'!I224","v":0},{"$f":"J177*'AER - Inputs'!J224","v":0},{"$f":"K177*'AER - Inputs'!K224","v":0},{"$f":"L177*'AER - Inputs'!L224","v":0},{"$f":"M177*'AER - Inputs'!M224","v":0}]
[{"$f":"'AER - Inputs'!$A$225","v":1},{"$f":"'AER - Inputs'!$B$225","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$225","v":"Per Job"},{"$f":"'AER - Inputs'!$G$225","v":"Fee"},{"$f":"H178*'AER - Inputs'!H225","v":0},{"$f":"I178*'AER - Inputs'!I225","v":0},{"$f":"J178*'AER - Inputs'!J225","v":0},{"$f":"K178*'AER - Inputs'!K225","v":0},{"$f":"L178*'AER - Inputs'!L225","v":0},{"$f":"M178*'AER - Inputs'!M225","v":0}]
[{"$f":"'AER - Inputs'!$A$226","v":1},{"$f":"'AER - Inputs'!$B$226","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$226","v":"Per Job"},{"$f":"'AER - Inputs'!$G$226","v":"Fee"},{"$f":"H179*'AER - Inputs'!H226","v":0},{"$f":"I179*'AER - Inputs'!I226","v":0},{"$f":"J179*'AER - Inputs'!J226","v":0},{"$f":"K179*'AER - Inputs'!K226","v":0},{"$f":"L179*'AER - Inputs'!L226","v":0},{"$f":"M179*'AER - Inputs'!M226","v":0}]
[{"$f":"'AER - Inputs'!$A$227","v":1},{"$f":"'AER - Inputs'!$B$227","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$227","v":"Per Job"},{"$f":"'AER - Inputs'!$G$227","v":"Fee"},{"$f":"H180*'AER - Inputs'!H227","v":0},{"$f":"I180*'AER - Inputs'!I227","v":0},{"$f":"J180*'AER - Inputs'!J227","v":0},{"$f":"K180*'AER - Inputs'!K227","v":0},{"$f":"L180*'AER - Inputs'!L227","v":0},{"$f":"M180*'AER - Inputs'!M227","v":0}]
[{"$f":"'AER - Inputs'!$A$228","v":1},{"$f":"'AER - Inputs'!$B$228","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$228","v":"Per Job"},{"$f":"'AER - Inputs'!$G$228","v":"Fee"},{"$f":"H181*'AER - Inputs'!H228","v":0},{"$f":"I181*'AER - Inputs'!I228","v":0},{"$f":"J181*'AER - Inputs'!J228","v":0},{"$f":"K181*'AER - Inputs'!K228","v":0},{"$f":"L181*'AER - Inputs'!L228","v":0},{"$f":"M181*'AER - Inputs'!M228","v":0}]
[{"$f":"'AER - Inputs'!$A$229","v":1},{"$f":"'AER - Inputs'!$B$229","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$229","v":"Per Job"},{"$f":"'AER - Inputs'!$G$229","v":"Fee"},{"$f":"H182*'AER - Inputs'!H229","v":0},{"$f":"I182*'AER - Inputs'!I229","v":0},{"$f":"J182*'AER - Inputs'!J229","v":0},{"$f":"K182*'AER - Inputs'!K229","v":0},{"$f":"L182*'AER - Inputs'!L229","v":0},{"$f":"M182*'AER - Inputs'!M229","v":0}]
[{"$f":"'AER - Inputs'!$A$230","v":1},{"$f":"'AER - Inputs'!$B$230","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$230","v":"Per Job"},{"$f":"'AER - Inputs'!$G$230","v":"Fee"},{"$f":"H183*'AER - Inputs'!H230","v":0},{"$f":"I183*'AER - Inputs'!I230","v":0},{"$f":"J183*'AER - Inputs'!J230","v":0},{"$f":"K183*'AER - Inputs'!K230","v":0},{"$f":"L183*'AER - Inputs'!L230","v":0},{"$f":"M183*'AER - Inputs'!M230","v":0}]
[{"$f":"'AER - Inputs'!$A$231","v":1},{"$f":"'AER - Inputs'!$B$231","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$231","v":"Per Job"},{"$f":"'AER - Inputs'!$G$231","v":"Fee"},{"$f":"H184*'AER - Inputs'!H231","v":0},{"$f":"I184*'AER - Inputs'!I231","v":0},{"$f":"J184*'AER - Inputs'!J231","v":0},{"$f":"K184*'AER - Inputs'!K231","v":0},{"$f":"L184*'AER - Inputs'!L231","v":0},{"$f":"M184*'AER - Inputs'!M231","v":0}]
[{"$f":"'AER - Inputs'!$A$232","v":1},{"$f":"'AER - Inputs'!$B$232","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$232","v":"Per Job"},{"$f":"'AER - Inputs'!$G$232","v":"Fee"},{"$f":"H185*'AER - Inputs'!H232","v":357.02499999999998},{"$f":"I185*'AER - Inputs'!I232","v":369.63976260024151},{"$f":"J185*'AER - Inputs'!J232","v":227.53805359623325},{"$f":"K185*'AER - Inputs'!K232","v":233.0016189397266},{"$f":"L185*'AER - Inputs'!L232","v":240.15496093962372},{"$f":"M185*'AER - Inputs'!M232","v":235.66427285580011}]
[{"$f":"'AER - Inputs'!$A$233","v":1},{"$f":"'AER - Inputs'!$B$233","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$233","v":"Per Job"},{"$f":"'AER - Inputs'!$G$233","v":"Fee"},{"$f":"H186*'AER - Inputs'!H233","v":856.8599999999999},{"$f":"I186*'AER - Inputs'!I233","v":1064.5625162886956},{"$f":"J186*'AER - Inputs'!J233","v":1638.2739858928794},{"$f":"K186*'AER - Inputs'!K233","v":1677.6116563660316},{"$f":"L186*'AER - Inputs'!L233","v":1729.1157187652909},{"$f":"M186*'AER - Inputs'!M233","v":1696.7827645617606}]
[{"$f":"'AER - Inputs'!$A$234","v":1},{"$f":"'AER - Inputs'!$B$234","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$234","v":"Per Job"},{"$f":"'AER - Inputs'!$G$234","v":"Fee"},{"$f":"H187*'AER - Inputs'!H234","v":357.02499999999998},{"$f":"I187*'AER - Inputs'!I234","v":739.27952520048302},{"$f":"J187*'AER - Inputs'!J234","v":0},{"$f":"K187*'AER - Inputs'!K234","v":0},{"$f":"L187*'AER - Inputs'!L234","v":0},{"$f":"M187*'AER - Inputs'!M234","v":0}]
[{"$f":"'AER - Inputs'!$A$235","v":1},{"$f":"'AER - Inputs'!$B$235","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$235","v":"Per Job"},{"$f":"'AER - Inputs'!$G$235","v":"Fee"},{"$f":"H188*'AER - Inputs'!H235","v":0},{"$f":"I188*'AER - Inputs'!I235","v":0},{"$f":"J188*'AER - Inputs'!J235","v":75.846017865411085},{"$f":"K188*'AER - Inputs'!K235","v":77.667206313242204},{"$f":"L188*'AER - Inputs'!L235","v":80.05165364654124},{"$f":"M188*'AER - Inputs'!M235","v":78.554757618600036}]
[{"$f":"'AER - Inputs'!$A$236","v":1},{"$f":"'AER - Inputs'!$B$236","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$236","v":"Per Job"},{"$f":"'AER - Inputs'!$G$236","v":"Fee"},{"$f":"H189*'AER - Inputs'!H236","v":171.37199999999999},{"$f":"I189*'AER - Inputs'!I236","v":0},{"$f":"J189*'AER - Inputs'!J236","v":0},{"$f":"K189*'AER - Inputs'!K236","v":0},{"$f":"L189*'AER - Inputs'!L236","v":0},{"$f":"M189*'AER - Inputs'!M236","v":0}]
[{"$f":"'AER - Inputs'!$A$237","v":1},{"$f":"'AER - Inputs'!$B$237","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$237","v":"Per Job"},{"$f":"'AER - Inputs'!$G$237","v":"Fee"},{"$f":"H190*'AER - Inputs'!H237","v":0},{"$f":"I190*'AER - Inputs'!I237","v":0},{"$f":"J190*'AER - Inputs'!J237","v":379.23008932705545},{"$f":"K190*'AER - Inputs'!K237","v":388.33603156621103},{"$f":"L190*'AER - Inputs'!L237","v":400.2582682327062},{"$f":"M190*'AER - Inputs'!M237","v":392.77378809300018}]
[{"$f":"'AER - Inputs'!$A$238","v":1},{"$f":"'AER - Inputs'!$B$238","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"'AER - Inputs'!$F$238","v":"Per Job"},{"$f":"'AER - Inputs'!$G$238","v":"Fee"},{"$f":"H191*'AER - Inputs'!H238","v":0},{"$f":"I191*'AER - Inputs'!I238","v":0},{"$f":"J191*'AER - Inputs'!J238","v":0},{"$f":"K191*'AER - Inputs'!K238","v":0},{"$f":"L191*'AER - Inputs'!L238","v":0},{"$f":"M191*'AER - Inputs'!M238","v":0}]
[{"$f":"'AER - Inputs'!$A$239","v":1},{"$f":"'AER - Inputs'!$B$239","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"'AER - Inputs'!$F$239","v":"Per Job"},{"$f":"'AER - Inputs'!$G$239","v":"Fee"},{"$f":"H192*'AER - Inputs'!H239","v":0},{"$f":"I192*'AER - Inputs'!I239","v":0},{"$f":"J192*'AER - Inputs'!J239","v":0},{"$f":"K192*'AER - Inputs'!K239","v":0},{"$f":"L192*'AER - Inputs'!L239","v":0},{"$f":"M192*'AER - Inputs'!M239","v":0}]
[{"$f":"'AER - Inputs'!$A$240","v":1},{"$f":"'AER - Inputs'!$B$240","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"'AER - Inputs'!$F$240","v":"Per Job"},{"$f":"'AER - Inputs'!$G$240","v":"Fee"},{"$f":"H193*'AER - Inputs'!H240","v":0},{"$f":"I193*'AER - Inputs'!I240","v":0},{"$f":"J193*'AER - Inputs'!J240","v":0},{"$f":"K193*'AER - Inputs'!K240","v":0},{"$f":"L193*'AER - Inputs'!L240","v":0},{"$f":"M193*'AER - Inputs'!M240","v":0}]
[{"$f":"'AER - Inputs'!$A$241","v":1},{"$f":"'AER - Inputs'!$B$241","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"'AER - Inputs'!$F$241","v":"Per Job"},{"$f":"'AER - Inputs'!$G$241","v":"Fee"},{"$f":"H194*'AER - Inputs'!H241","v":428.42999999999995},{"$f":"I194*'AER - Inputs'!I241","v":354.85417209623188},{"$f":"J194*'AER - Inputs'!J241","v":0},{"$f":"K194*'AER - Inputs'!K241","v":0},{"$f":"L194*'AER - Inputs'!L241","v":0},{"$f":"M194*'AER - Inputs'!M241","v":0}]
[{"$f":"'AER - Inputs'!$A$242","v":1},{"$f":"'AER - Inputs'!$B$242","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"'AER - Inputs'!$F$242","v":"Per Job"},{"$f":"'AER - Inputs'!$G$242","v":"Fee"},{"$f":"H195*'AER - Inputs'!H242","v":2399.2079999999996},{"$f":"I195*'AER - Inputs'!I242","v":4435.6771512028981},{"$f":"J195*'AER - Inputs'!J242","v":1820.304428769866},{"$f":"K195*'AER - Inputs'!K242","v":1864.0129515178128},{"$f":"L195*'AER - Inputs'!L242","v":1921.2396875169898},{"$f":"M195*'AER - Inputs'!M242","v":1885.3141828464006}]
[{"$f":"'AER - Inputs'!$A$243","v":1},{"$f":"'AER - Inputs'!$B$243","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"'AER - Inputs'!$F$243","v":"Per Job"},{"$f":"'AER - Inputs'!$G$243","v":"Fee"},{"$f":"H196*'AER - Inputs'!H243","v":1142.48},{"$f":"I196*'AER - Inputs'!I243","v":295.71181008019323},{"$f":"J196*'AER - Inputs'!J243","v":606.76814292328868},{"$f":"K196*'AER - Inputs'!K243","v":621.33765050593763},{"$f":"L196*'AER - Inputs'!L243","v":640.41322917232992},{"$f":"M196*'AER - Inputs'!M243","v":628.43806094880028}]
[{"$f":"'AER - Inputs'!$A$244","v":1},{"$f":"'AER - Inputs'!$B$244","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"'AER - Inputs'!$F$244","v":"Per Job"},{"$f":"'AER - Inputs'!$G$244","v":"Fee"},{"$f":"H197*'AER - Inputs'!H244","v":0},{"$f":"I197*'AER - Inputs'!I244","v":0},{"$f":"J197*'AER - Inputs'!J244","v":60.676814292328871},{"$f":"K197*'AER - Inputs'!K244","v":62.133765050593766},{"$f":"L197*'AER - Inputs'!L244","v":64.041322917232989},{"$f":"M197*'AER - Inputs'!M244","v":62.84380609488003}]
[{"$f":"'AER - Inputs'!$A$245","v":1},{"$f":"'AER - Inputs'!$B$245","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"'AER - Inputs'!$F$245","v":"Per Job"},{"$f":"'AER - Inputs'!$G$245","v":"Fee"},{"$f":"H198*'AER - Inputs'!H245","v":92.82650000000001},{"$f":"I198*'AER - Inputs'!I245","v":288.31901482818841},{"$f":"J198*'AER - Inputs'!J245","v":0},{"$f":"K198*'AER - Inputs'!K245","v":0},{"$f":"L198*'AER - Inputs'!L245","v":0},{"$f":"M198*'AER - Inputs'!M245","v":0}]
[{"$f":"'AER - Inputs'!$A$246","v":1},{"$f":"'AER - Inputs'!$B$246","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"'AER - Inputs'!$F$246","v":"Per Job"},{"$f":"'AER - Inputs'!$G$246","v":"Fee"},{"$f":"H199*'AER - Inputs'!H246","v":199.934},{"$f":"I199*'AER - Inputs'!I246","v":0},{"$f":"J199*'AER - Inputs'!J246","v":0},{"$f":"K199*'AER - Inputs'!K246","v":0},{"$f":"L199*'AER - Inputs'!L246","v":0},{"$f":"M199*'AER - Inputs'!M246","v":0}]
[{"$f":"'AER - Inputs'!$A$247","v":1},{"$f":"'AER - Inputs'!$B$247","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$247","v":"Per Job"},{"$f":"'AER - Inputs'!$G$247","v":"Fee"},{"$f":"H200*'AER - Inputs'!H247","v":0},{"$f":"I200*'AER - Inputs'!I247","v":73.927952520048308},{"$f":"J200*'AER - Inputs'!J247","v":0},{"$f":"K200*'AER - Inputs'!K247","v":0},{"$f":"L200*'AER - Inputs'!L247","v":0},{"$f":"M200*'AER - Inputs'!M247","v":0}]
[{"$f":"'AER - Inputs'!$A$248","v":1},{"$f":"'AER - Inputs'!$B$248","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$248","v":"Per Job"},{"$f":"'AER - Inputs'!$G$248","v":"Fee"},{"$f":"H201*'AER - Inputs'!H248","v":142.81},{"$f":"I201*'AER - Inputs'!I248","v":147.85590504009662},{"$f":"J201*'AER - Inputs'!J248","v":303.38407146164434},{"$f":"K201*'AER - Inputs'!K248","v":310.66882525296882},{"$f":"L201*'AER - Inputs'!L248","v":320.20661458616496},{"$f":"M201*'AER - Inputs'!M248","v":314.21903047440014}]
[{"$f":"'AER - Inputs'!$A$249","v":1},{"$f":"'AER - Inputs'!$B$249","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$249","v":"Per Job"},{"$f":"'AER - Inputs'!$G$249","v":"Fee"},{"$f":"H202*'AER - Inputs'!H249","v":0},{"$f":"I202*'AER - Inputs'!I249","v":0},{"$f":"J202*'AER - Inputs'!J249","v":0},{"$f":"K202*'AER - Inputs'!K249","v":0},{"$f":"L202*'AER - Inputs'!L249","v":0},{"$f":"M202*'AER - Inputs'!M249","v":0}]
[{"$f":"'AER - Inputs'!$A$250","v":1},{"$f":"'AER - Inputs'!$B$250","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"'AER - Inputs'!$F$250","v":"Per Job"},{"$f":"'AER - Inputs'!$G$250","v":"Fee"},{"$f":"H203*'AER - Inputs'!H250","v":485.55399999999997},{"$f":"I203*'AER - Inputs'!I250","v":1005.420154272657},{"$f":"J203*'AER - Inputs'!J250","v":1547.258764454386},{"$f":"K203*'AER - Inputs'!K250","v":1584.4110087901408},{"$f":"L203*'AER - Inputs'!L250","v":1633.0537343894412},{"$f":"M203*'AER - Inputs'!M250","v":1602.5170554194408}]
[{"$f":"'AER - Inputs'!$A$251","v":1},{"$f":"'AER - Inputs'!$B$251","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"'AER - Inputs'!$F$251","v":"Per Job"},{"$f":"'AER - Inputs'!$G$251","v":"Fee"},{"$f":"H204*'AER - Inputs'!H251","v":13995.380000000001},{"$f":"I204*'AER - Inputs'!I251","v":10349.913352806763},{"$f":"J204*'AER - Inputs'!J251","v":5309.2212505787757},{"$f":"K204*'AER - Inputs'!K251","v":5436.7044419269541},{"$f":"L204*'AER - Inputs'!L251","v":5603.615755257887},{"$f":"M204*'AER - Inputs'!M251","v":5498.8330333020031}]
[{"$f":"'AER - Inputs'!$A$252","v":1},{"$f":"'AER - Inputs'!$B$252","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"'AER - Inputs'!$F$252","v":"Per Job"},{"$f":"'AER - Inputs'!$G$252","v":"Fee"},{"$f":"H205*'AER - Inputs'!H252","v":0},{"$f":"I205*'AER - Inputs'!I252","v":0},{"$f":"J205*'AER - Inputs'!J252","v":0},{"$f":"K205*'AER - Inputs'!K252","v":0},{"$f":"L205*'AER - Inputs'!L252","v":0},{"$f":"M205*'AER - Inputs'!M252","v":0}]
[{"$f":"'AER - Inputs'!$A$253","v":1},{"$f":"'AER - Inputs'!$B$253","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$253","v":"Per Job"},{"$f":"'AER - Inputs'!$G$253","v":"Fee"},{"$f":"H206*'AER - Inputs'!H253","v":214.215},{"$f":"I206*'AER - Inputs'!I253","v":73.927952520048308},{"$f":"J206*'AER - Inputs'!J253","v":75.846017865411085},{"$f":"K206*'AER - Inputs'!K253","v":77.667206313242204},{"$f":"L206*'AER - Inputs'!L253","v":80.05165364654124},{"$f":"M206*'AER - Inputs'!M253","v":78.554757618600036}]
[{"$f":"'AER - Inputs'!$A$254","v":1},{"$f":"'AER - Inputs'!$B$254","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$254","v":"Per Job"},{"$f":"'AER - Inputs'!$G$254","v":"Fee"},{"$f":"H207*'AER - Inputs'!H254","v":0},{"$f":"I207*'AER - Inputs'!I254","v":887.13543024057969},{"$f":"J207*'AER - Inputs'!J254","v":2548.4262002778123},{"$f":"K207*'AER - Inputs'!K254","v":2609.6181321249378},{"$f":"L207*'AER - Inputs'!L254","v":2689.7355625237856},{"$f":"M207*'AER - Inputs'!M254","v":2639.439855984961}]
[{"$f":"'AER - Inputs'!$A$255","v":1},{"$f":"'AER - Inputs'!$B$255","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$255","v":"Per Job"},{"$f":"'AER - Inputs'!$G$255","v":"Fee"},{"$f":"H208*'AER - Inputs'!H255","v":364.16550000000001},{"$f":"I208*'AER - Inputs'!I255","v":1508.1302314089853},{"$f":"J208*'AER - Inputs'!J255","v":386.8146911135965},{"$f":"K208*'AER - Inputs'!K255","v":396.10275219753521},{"$f":"L208*'AER - Inputs'!L255","v":408.26343359736029},{"$f":"M208*'AER - Inputs'!M255","v":400.62926385486014}]
[{"$f":"'AER - Inputs'!$A$256","v":1},{"$f":"'AER - Inputs'!$B$256","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$256","v":"Per Job"},{"$f":"'AER - Inputs'!$G$256","v":"Fee"},{"$f":"H209*'AER - Inputs'!H256","v":85.685999999999993},{"$f":"I209*'AER - Inputs'!I256","v":0},{"$f":"J209*'AER - Inputs'!J256","v":45.507610719246649},{"$f":"K209*'AER - Inputs'!K256","v":46.600323787945321},{"$f":"L209*'AER - Inputs'!L256","v":48.030992187924745},{"$f":"M209*'AER - Inputs'!M256","v":47.132854571160017}]
[{"$f":"'AER - Inputs'!$A$257","v":1},{"$f":"'AER - Inputs'!$B$257","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$257","v":"Per Job"},{"$f":"'AER - Inputs'!$G$257","v":"Fee"},{"$f":"H210*'AER - Inputs'!H257","v":185.65300000000002},{"$f":"I210*'AER - Inputs'!I257","v":288.31901482818841},{"$f":"J210*'AER - Inputs'!J257","v":591.59893935020648},{"$f":"K210*'AER - Inputs'!K257","v":605.80420924328928},{"$f":"L210*'AER - Inputs'!L257","v":624.40289844302163},{"$f":"M210*'AER - Inputs'!M257","v":612.72710942508036}]
[{"$f":"'AER - Inputs'!$A$258","v":1},{"$f":"'AER - Inputs'!$B$258","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$258","v":"Per Job"},{"$f":"'AER - Inputs'!$G$258","v":"Fee"},{"$f":"H211*'AER - Inputs'!H258","v":0},{"$f":"I211*'AER - Inputs'!I258","v":0},{"$f":"J211*'AER - Inputs'!J258","v":227.53805359623325},{"$f":"K211*'AER - Inputs'!K258","v":233.0016189397266},{"$f":"L211*'AER - Inputs'!L258","v":240.15496093962372},{"$f":"M211*'AER - Inputs'!M258","v":235.66427285580011}]
[{"$f":"'AER - Inputs'!$A$259","v":1},{"$f":"'AER - Inputs'!$B$259","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"'AER - Inputs'!$F$259","v":"Per Job"},{"$f":"'AER - Inputs'!$G$259","v":"Fee"},{"$f":"H212*'AER - Inputs'!H259","v":0},{"$f":"I212*'AER - Inputs'!I259","v":14.785590504009662},{"$f":"J212*'AER - Inputs'!J259","v":0},{"$f":"K212*'AER - Inputs'!K259","v":0},{"$f":"L212*'AER - Inputs'!L259","v":0},{"$f":"M212*'AER - Inputs'!M259","v":0}]
[{"$f":"'AER - Inputs'!$A$260","v":1},{"$f":"'AER - Inputs'!$B$260","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"'AER - Inputs'!$F$260","v":"Per Job"},{"$f":"'AER - Inputs'!$G$260","v":"Fee"},{"$f":"H213*'AER - Inputs'!H260","v":0},{"$f":"I213*'AER - Inputs'!I260","v":0},{"$f":"J213*'AER - Inputs'!J260","v":0},{"$f":"K213*'AER - Inputs'!K260","v":0},{"$f":"L213*'AER - Inputs'!L260","v":0},{"$f":"M213*'AER - Inputs'!M260","v":0}]
[{"$f":"'AER - Inputs'!$A$261","v":1},{"$f":"'AER - Inputs'!$B$261","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"'AER - Inputs'!$F$261","v":"Per Job"},{"$f":"'AER - Inputs'!$G$261","v":"Fee"},{"$f":"H214*'AER - Inputs'!H261","v":0},{"$f":"I214*'AER - Inputs'!I261","v":0},{"$f":"J214*'AER - Inputs'!J261","v":0},{"$f":"K214*'AER - Inputs'!K261","v":0},{"$f":"L214*'AER - Inputs'!L261","v":0},{"$f":"M214*'AER - Inputs'!M261","v":0}]
[{"$f":"'AER - Inputs'!$A$262","v":1},{"$f":"'AER - Inputs'!$B$262","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"'AER - Inputs'!$F$262","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$262","v":"Quote"},{"$f":"H215*'AER - Inputs'!H262","v":0},{"$f":"I215*'AER - Inputs'!I262","v":0},{"$f":"J215*'AER - Inputs'!J262","v":0},{"$f":"K215*'AER - Inputs'!K262","v":0},{"$f":"L215*'AER - Inputs'!L262","v":0},{"$f":"M215*'AER - Inputs'!M262","v":0}]
[{"$f":"'AER - Inputs'!$A$263","v":1},{"$f":"'AER - Inputs'!$B$263","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"'AER - Inputs'!$F$263","v":"Per Job"},{"$f":"'AER - Inputs'!$G$263","v":"Fee"},{"$f":"H216*'AER - Inputs'!H263","v":3570.25},{"$f":"I216*'AER - Inputs'!I263","v":3770.3255785224637},{"$f":"J216*'AER - Inputs'!J263","v":3716.454875405143},{"$f":"K216*'AER - Inputs'!K263","v":3805.6931093488679},{"$f":"L216*'AER - Inputs'!L263","v":3922.5310286805206},{"$f":"M216*'AER - Inputs'!M263","v":3849.1831233114017}]
[{"$f":"'AER - Inputs'!$A$264","v":1},{"$f":"'AER - Inputs'!$B$264","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"'AER - Inputs'!$F$264","v":"Per Job"},{"$f":"'AER - Inputs'!$G$264","v":"Fee"},{"$f":"H217*'AER - Inputs'!H264","v":9853.89},{"$f":"I217*'AER - Inputs'!I264","v":18023.634824387776},{"$f":"J217*'AER - Inputs'!J264","v":13257.883922873856},{"$f":"K217*'AER - Inputs'!K264","v":13576.227663554735},{"$f":"L217*'AER - Inputs'!L264","v":13993.029057415408},{"$f":"M217*'AER - Inputs'!M264","v":13731.371631731286}]
[{"$f":"'AER - Inputs'!$A$265","v":1},{"$f":"'AER - Inputs'!$B$265","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"'AER - Inputs'!$F$265","v":"Per Job"},{"$f":"'AER - Inputs'!$G$265","v":"Fee"},{"$f":"H218*'AER - Inputs'!H265","v":4641.3249999999998},{"$f":"I218*'AER - Inputs'!I265","v":4066.0373886026564},{"$f":"J218*'AER - Inputs'!J265","v":1896.1504466352771},{"$f":"K218*'AER - Inputs'!K265","v":1941.6801578310551},{"$f":"L218*'AER - Inputs'!L265","v":2001.2913411635309},{"$f":"M218*'AER - Inputs'!M265","v":1963.8689404650008}]
[{"$f":"'AER - Inputs'!$A$266","v":1},{"$f":"'AER - Inputs'!$B$266","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"'AER - Inputs'!$F$266","v":"Per Job"},{"$f":"'AER - Inputs'!$G$266","v":"Fee"},{"$f":"H219*'AER - Inputs'!H266","v":3513.1259999999997},{"$f":"I219*'AER - Inputs'!I266","v":4036.4662075946376},{"$f":"J219*'AER - Inputs'!J266","v":4323.2230183284319},{"$f":"K219*'AER - Inputs'!K266","v":4427.0307598548052},{"$f":"L219*'AER - Inputs'!L266","v":4562.9442578528506},{"$f":"M219*'AER - Inputs'!M266","v":4477.6211842602015}]
[{"$f":"'AER - Inputs'!$A$267","v":1},{"$f":"'AER - Inputs'!$B$267","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"'AER - Inputs'!$F$267","v":"Per Job"},{"$f":"'AER - Inputs'!$G$267","v":"Fee"},{"$f":"H220*'AER - Inputs'!H267","v":6697.7889999999998},{"$f":"I220*'AER - Inputs'!I267","v":6209.9480116840577},{"$f":"J220*'AER - Inputs'!J267","v":8176.2007258913145},{"$f":"K220*'AER - Inputs'!K267","v":8372.5248405675084},{"$f":"L220*'AER - Inputs'!L267","v":8629.5682630971442},{"$f":"M220*'AER - Inputs'!M267","v":8468.2028712850843}]
[{"$f":"'AER - Inputs'!$A$268","v":1},{"$f":"'AER - Inputs'!$B$268","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"'AER - Inputs'!$F$268","v":"Per Job"},{"$f":"'AER - Inputs'!$G$268","v":"Fee"},{"$f":"H221*'AER - Inputs'!H268","v":599.80200000000002},{"$f":"I221*'AER - Inputs'!I268","v":2690.9774717297582},{"$f":"J221*'AER - Inputs'!J268","v":849.4754000926041},{"$f":"K221*'AER - Inputs'!K268","v":869.87271070831264},{"$f":"L221*'AER - Inputs'!L268","v":896.57852084126182},{"$f":"M221*'AER - Inputs'!M268","v":879.81328532832038}]
[{"$f":"'AER - Inputs'!$A$269","v":1},{"$f":"'AER - Inputs'!$B$269","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"'AER - Inputs'!$F$269","v":"Per Job"},{"$f":"'AER - Inputs'!$G$269","v":"Fee"},{"$f":"H222*'AER - Inputs'!H269","v":699.76900000000001},{"$f":"I222*'AER - Inputs'!I269","v":813.20747772053141},{"$f":"J222*'AER - Inputs'!J269","v":1107.3518608350018},{"$f":"K222*'AER - Inputs'!K269","v":1133.9412121733362},{"$f":"L222*'AER - Inputs'!L269","v":1168.7541432395021},{"$f":"M222*'AER - Inputs'!M269","v":1146.8994612315605}]
[{"$f":"'AER - Inputs'!$A$270","v":1},{"$f":"'AER - Inputs'!$B$270","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"'AER - Inputs'!$F$270","v":"Per Job"},{"$f":"'AER - Inputs'!$G$270","v":"Fee"},{"$f":"H223*'AER - Inputs'!H270","v":1256.7280000000001},{"$f":"I223*'AER - Inputs'!I270","v":1892.5555845132367},{"$f":"J223*'AER - Inputs'!J270","v":1820.304428769866},{"$f":"K223*'AER - Inputs'!K270","v":1864.012951517813},{"$f":"L223*'AER - Inputs'!L270","v":1921.2396875169898},{"$f":"M223*'AER - Inputs'!M270","v":1885.3141828464009}]
[{"$f":"'AER - Inputs'!$A$271","v":1},{"$f":"'AER - Inputs'!$B$271","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"'AER - Inputs'!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"'AER - Inputs'!$F$271","v":"Per Job"},{"$f":"'AER - Inputs'!$G$271","v":"Fee"},{"$f":"H224*'AER - Inputs'!H271","v":92.82650000000001},{"$f":"I224*'AER - Inputs'!I271","v":96.1063382760628},{"$f":"J224*'AER - Inputs'!J271","v":0},{"$f":"K224*'AER - Inputs'!K271","v":0},{"$f":"L224*'AER - Inputs'!L271","v":0},{"$f":"M224*'AER - Inputs'!M271","v":0}]
[{"$f":"'AER - Inputs'!$A$272","v":1},{"$f":"'AER - Inputs'!$B$272","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$272","v":"Per NOSW - A Grade"},{"$f":"'AER - Inputs'!$F$272","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$272","v":"Fee"},{"$f":"H225*'AER - Inputs'!H272","v":1362500.2264999999},{"$f":"I225*'AER - Inputs'!I272","v":1406087.4785455628},{"$f":"J225*'AER - Inputs'!J272","v":1688385.4498965566},{"$f":"K225*'AER - Inputs'!K272","v":1728926.3795771906},{"$f":"L225*'AER - Inputs'!L272","v":1782005.8463295605},{"$f":"M225*'AER - Inputs'!M272","v":1748683.8929203697}]
[{"$f":"'AER - Inputs'!$A$273","v":1},{"$f":"'AER - Inputs'!$B$273","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$273","v":"Per NOSW - B Grade"},{"$f":"'AER - Inputs'!$F$273","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$273","v":"Fee"},{"$f":"H226*'AER - Inputs'!H273","v":954456.35399999993},{"$f":"I226*'AER - Inputs'!I273","v":841359.24204016582},{"$f":"J226*'AER - Inputs'!J273","v":862915.31445835496},{"$f":"K226*'AER - Inputs'!K273","v":883635.3396670192},{"$f":"L226*'AER - Inputs'!L273","v":910763.67386742902},{"$f":"M226*'AER - Inputs'!M273","v":893733.18837833626}]
[{"$f":"'AER - Inputs'!$A$274","v":1},{"$f":"'AER - Inputs'!$B$274","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"'AER - Inputs'!$E$274","v":"Per NOSW - C Grade"},{"$f":"'AER - Inputs'!$F$274","v":"Per NOSW"},{"$f":"'AER - Inputs'!$G$274","v":"Fee"},{"$f":"H227*'AER - Inputs'!H274","v":0},{"$f":"I227*'AER - Inputs'!I274","v":295.71181008019323},{"$f":"J227*'AER - Inputs'!J274","v":0},{"$f":"K227*'AER - Inputs'!K274","v":0},{"$f":"L227*'AER - Inputs'!L274","v":0},{"$f":"M227*'AER - Inputs'!M274","v":0}]
[{"$f":"'AER - Inputs'!$A$275","v":1},{"$f":"'AER - Inputs'!$B$275","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$275","v":"Access Permits"},{"$f":"'AER - Inputs'!$F$275","v":"Per AA or ATW"},{"$f":"'AER - Inputs'!$G$275","v":"Fee"},{"$f":"H228*'AER - Inputs'!H275","v":0},{"$f":"I228*'AER - Inputs'!I275","v":0},{"$f":"J228*'AER - Inputs'!J275","v":0},{"$f":"K228*'AER - Inputs'!K275","v":0},{"$f":"L228*'AER - Inputs'!L275","v":0},{"$f":"M228*'AER - Inputs'!M275","v":0}]
[{"$f":"'AER - Inputs'!$A$276","v":1},{"$f":"'AER - Inputs'!$B$276","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$276","v":"Administration Fee"},{"$f":"'AER - Inputs'!$F$276","v":"Per Job"},{"$f":"'AER - Inputs'!$G$276","v":"Fee"},{"$f":"H229*'AER - Inputs'!H276","v":0},{"$f":"I229*'AER - Inputs'!I276","v":0},{"$f":"J229*'AER - Inputs'!J276","v":0},{"$f":"K229*'AER - Inputs'!K276","v":0},{"$f":"L229*'AER - Inputs'!L276","v":0},{"$f":"M229*'AER - Inputs'!M276","v":0}]
[{"$f":"'AER - Inputs'!$A$277","v":1},{"$f":"'AER - Inputs'!$B$277","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"'AER - Inputs'!$E$277","v":"Overtime Hours Rate"},{"$f":"'AER - Inputs'!$F$277","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$277","v":"Quote"},{"$f":"H230*'AER - Inputs'!H277","v":0},{"$f":"I230*'AER - Inputs'!I277","v":0},{"$f":"J230*'AER - Inputs'!J277","v":0},{"$f":"K230*'AER - Inputs'!K277","v":0},{"$f":"L230*'AER - Inputs'!L277","v":0},{"$f":"M230*'AER - Inputs'!M277","v":0}]
[{"$f":"'AER - Inputs'!$A$278","v":1},{"$f":"'AER - Inputs'!$B$278","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"'AER - Inputs'!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"'AER - Inputs'!$F$278","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$278","v":"Quote"},{"$f":"H231*'AER - Inputs'!H278","v":179083.74},{"$f":"I231*'AER - Inputs'!I278","v":0},{"$f":"J231*'AER - Inputs'!J278","v":0},{"$f":"K231*'AER - Inputs'!K278","v":0},{"$f":"L231*'AER - Inputs'!L278","v":0},{"$f":"M231*'AER - Inputs'!M278","v":0}]
[{"$f":"'AER - Inputs'!$A$279","v":1},{"$f":"'AER - Inputs'!$B$279","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$279","v":"Private inspection"},{"$f":"'AER - Inputs'!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"'AER - Inputs'!$F$279","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$279","v":"Quote"},{"$f":"H232*'AER - Inputs'!H279","v":0},{"$f":"I232*'AER - Inputs'!I279","v":0},{"$f":"J232*'AER - Inputs'!J279","v":0},{"$f":"K232*'AER - Inputs'!K279","v":0},{"$f":"L232*'AER - Inputs'!L279","v":0},{"$f":"M232*'AER - Inputs'!M279","v":0}]
[{"$f":"'AER - Inputs'!$A$280","v":1},{"$f":"'AER - Inputs'!$B$280","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"'AER - Inputs'!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"'AER - Inputs'!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"'AER - Inputs'!$F$280","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$280","v":"Quote"},{"$f":"H233*'AER - Inputs'!H280","v":9282.65},{"$f":"I233*'AER - Inputs'!I280","v":5470.6684864835752},{"$f":"J233*'AER - Inputs'!J280","v":1668.6123930390438},{"$f":"K233*'AER - Inputs'!K280","v":1708.6785388913286},{"$f":"L233*'AER - Inputs'!L280","v":1761.1363802239073},{"$f":"M233*'AER - Inputs'!M280","v":1728.2046676092009}]
[{"$f":"'AER - Inputs'!$A$281","v":0},{"$f":"'AER - Inputs'!$B$281","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$281","v":"Network related property services"},{"$f":"'AER - Inputs'!$D$281","v":"Conveyancing Information"},{"$f":"'AER - Inputs'!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"'AER - Inputs'!$F$281","v":"Per Inquiry"},{"$f":"'AER - Inputs'!$G$281","v":"Fee"},{"$f":"H234*'AER - Inputs'!H281","v":283166.27},{"$f":"I234*'AER - Inputs'!I281","v":268321.66155979712},{"$f":"J234*'AER - Inputs'!J281","v":248700.94611056425},{"$f":"K234*'AER - Inputs'!K281","v":254672.66753732337},{"$f":"L234*'AER - Inputs'!L281","v":262491.32861448877},{"$f":"M234*'AER - Inputs'!M281","v":273146.92378966481}]
[{"$f":"'AER - Inputs'!$A$282","v":0},{"$f":"'AER - Inputs'!$B$282","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$282","v":"Network related property services"},{"$f":"'AER - Inputs'!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"'AER - Inputs'!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"'AER - Inputs'!$F$282","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$282","v":"Quote"},{"$f":"H235*'AER - Inputs'!H282","v":0},{"$f":"I235*'AER - Inputs'!I282","v":0},{"$f":"J235*'AER - Inputs'!J282","v":0},{"$f":"K235*'AER - Inputs'!K282","v":0},{"$f":"L235*'AER - Inputs'!L282","v":0},{"$f":"M235*'AER - Inputs'!M282","v":0}]
[{"$f":"'AER - Inputs'!$A$283","v":0},{"$f":"'AER - Inputs'!$B$283","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$283","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$283","v":"De-energisation safety services"},{"$f":"'AER - Inputs'!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"'AER - Inputs'!$F$283","v":"Per Job"},{"$f":"'AER - Inputs'!$G$283","v":"Fee"},{"$f":"H236*'AER - Inputs'!H283","v":0},{"$f":"I236*'AER - Inputs'!I283","v":0},{"$f":"J236*'AER - Inputs'!J283","v":0},{"$f":"K236*'AER - Inputs'!K283","v":0},{"$f":"L236*'AER - Inputs'!L283","v":0},{"$f":"M236*'AER - Inputs'!M283","v":29316.241608184089}]
[{"$f":"'AER - Inputs'!$A$284","v":0},{"$f":"'AER - Inputs'!$B$284","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$284","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$284","v":"Network safety services"},{"$f":"'AER - Inputs'!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"'AER - Inputs'!$F$284","v":"Per Job"},{"$f":"'AER - Inputs'!$G$284","v":"Fee"},{"$f":"H237*'AER - Inputs'!H284","v":18782.152508523337},{"$f":"I237*'AER - Inputs'!I284","v":3882.3468637883175},{"$f":"J237*'AER - Inputs'!J284","v":7951.6469313825683},{"$f":"K237*'AER - Inputs'!K284","v":8127.3426216210755},{"$f":"L237*'AER - Inputs'!L284","v":8361.4652663458855},{"$f":"M237*'AER - Inputs'!M284","v":8679.0688167860772}]
[{"$f":"'AER - Inputs'!$A$285","v":0},{"$f":"'AER - Inputs'!$B$285","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$285","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$285","v":"Network safety services"},{"$f":"'AER - Inputs'!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"'AER - Inputs'!$F$285","v":"Per Job"},{"$f":"'AER - Inputs'!$G$285","v":"Fee"},{"$f":"H238*'AER - Inputs'!H285","v":6891.854790866726},{"$f":"I238*'AER - Inputs'!I285","v":14243.49101105258},{"$f":"J238*'AER - Inputs'!J285","v":3646.0086887776379},{"$f":"K238*'AER - Inputs'!K285","v":3725.9371351130958},{"$f":"L238*'AER - Inputs'!L285","v":3832.629739546368},{"$f":"M238*'AER - Inputs'!M285","v":3977.3005964867225}]
[{"$f":"'AER - Inputs'!$A$286","v":0},{"$f":"'AER - Inputs'!$B$286","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$286","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"'AER - Inputs'!$F$286","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$286","v":"Quote"},{"$f":"H239*'AER - Inputs'!H286","v":4683},{"$f":"I239*'AER - Inputs'!I286","v":10943.676825536233},{"$f":"J239*'AER - Inputs'!J286","v":10232.759578576068},{"$f":"K239*'AER - Inputs'!K286","v":10478.465075824524},{"$f":"L239*'AER - Inputs'!L286","v":10800.162601629014},{"$f":"M239*'AER - Inputs'!M286","v":10901.857838849346}]
[{"$f":"'AER - Inputs'!$A$287","v":0},{"$f":"'AER - Inputs'!$B$287","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$287","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"'AER - Inputs'!$F$287","v":"Per Tiger Tail"},{"$f":"'AER - Inputs'!$G$287","v":"Quote"},{"$f":"H240*'AER - Inputs'!H287","v":0},{"$f":"I240*'AER - Inputs'!I287","v":0},{"$f":"J240*'AER - Inputs'!J287","v":0},{"$f":"K240*'AER - Inputs'!K287","v":0},{"$f":"L240*'AER - Inputs'!L287","v":0},{"$f":"M240*'AER - Inputs'!M287","v":0}]
[{"$f":"'AER - Inputs'!$A$288","v":0},{"$f":"'AER - Inputs'!$B$288","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$288","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$288","v":"High load escorts - Per Hour"},{"$f":"'AER - Inputs'!$F$288","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$288","v":"Quote"},{"$f":"H241*'AER - Inputs'!H288","v":936.60000000000014},{"$f":"I241*'AER - Inputs'!I288","v":831.16532852173918},{"$f":"J241*'AER - Inputs'!J288","v":1136.973286508452},{"$f":"K241*'AER - Inputs'!K288","v":1164.273897313836},{"$f":"L241*'AER - Inputs'!L288","v":1200.0180668476683},{"$f":"M241*'AER - Inputs'!M288","v":1211.3175376499273}]
[{"$f":"'AER - Inputs'!$A$289","v":0},{"$f":"'AER - Inputs'!$B$289","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$289","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"'AER - Inputs'!$F$289","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$289","v":"Quote"},{"$f":"H242*'AER - Inputs'!H289","v":0},{"$f":"I242*'AER - Inputs'!I289","v":0},{"$f":"J242*'AER - Inputs'!J289","v":568.48664325422601},{"$f":"K242*'AER - Inputs'!K289","v":582.13694865691798},{"$f":"L242*'AER - Inputs'!L289","v":600.00903342383413},{"$f":"M242*'AER - Inputs'!M289","v":605.65876882496366}]
[{"$f":"'AER - Inputs'!$A$290","v":0},{"$f":"'AER - Inputs'!$B$290","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$290","v":"Network safety services"},{"$f":"'AER - Inputs'!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"'AER - Inputs'!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"'AER - Inputs'!$F$290","v":"Per Job"},{"$f":"'AER - Inputs'!$G$290","v":"Fee"},{"$f":"H243*'AER - Inputs'!H290","v":0},{"$f":"I243*'AER - Inputs'!I290","v":0},{"$f":"J243*'AER - Inputs'!J290","v":2842.4332162711298},{"$f":"K243*'AER - Inputs'!K290","v":2910.6847432845898},{"$f":"L243*'AER - Inputs'!L290","v":3000.0451671191704},{"$f":"M243*'AER - Inputs'!M290","v":3028.2938441248184}]
[{"$f":"'AER - Inputs'!$A$291","v":1},{"$f":"'AER - Inputs'!$B$291","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$D$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$E$291","v":"Network tariff change request"},{"$f":"'AER - Inputs'!$F$291","v":"Per Job"},{"$f":"'AER - Inputs'!$G$291","v":"Fee"},{"$f":"H244*'AER - Inputs'!H291","v":0},{"$f":"I244*'AER - Inputs'!I291","v":0},{"$f":"J244*'AER - Inputs'!J291","v":0},{"$f":"K244*'AER - Inputs'!K291","v":0},{"$f":"L244*'AER - Inputs'!L291","v":0},{"$f":"M244*'AER - Inputs'!M291","v":0}]
[{"$f":"'AER - Inputs'!$A$292","v":0},{"$f":"'AER - Inputs'!$B$292","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$292","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$292","v":"Per Job"},{"$f":"'AER - Inputs'!$G$292","v":"Fee"},{"$f":"H245*'AER - Inputs'!H292","v":1424.96},{"$f":"I245*'AER - Inputs'!I292","v":3135.0606310002058},{"$f":"J245*'AER - Inputs'!J292","v":2270.3775985749498},{"$f":"K245*'AER - Inputs'!K292","v":2324.8931232011264},{"$f":"L245*'AER - Inputs'!L292","v":2396.269260839761},{"$f":"M245*'AER - Inputs'!M292","v":2493.543617707096}]
[{"$f":"'AER - Inputs'!$A$293","v":0},{"$f":"'AER - Inputs'!$B$293","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$293","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$293","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$293","v":"Quote"},{"$f":"H246*'AER - Inputs'!H293","v":0},{"$f":"I246*'AER - Inputs'!I293","v":0},{"$f":"J246*'AER - Inputs'!J293","v":0},{"$f":"K246*'AER - Inputs'!K293","v":0},{"$f":"L246*'AER - Inputs'!L293","v":0},{"$f":"M246*'AER - Inputs'!M293","v":0}]
[{"$f":"'AER - Inputs'!$A$294","v":0},{"$f":"'AER - Inputs'!$B$294","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$294","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$294","v":"Per Job"},{"$f":"'AER - Inputs'!$G$294","v":"Fee"},{"$f":"H247*'AER - Inputs'!H294","v":267.18},{"$f":"I247*'AER - Inputs'!I294","v":0},{"$f":"J247*'AER - Inputs'!J294","v":0},{"$f":"K247*'AER - Inputs'!K294","v":0},{"$f":"L247*'AER - Inputs'!L294","v":0},{"$f":"M247*'AER - Inputs'!M294","v":0}]
[{"$f":"'AER - Inputs'!$A$295","v":0},{"$f":"'AER - Inputs'!$B$295","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$295","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$295","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$295","v":"Quote"},{"$f":"H248*'AER - Inputs'!H295","v":0},{"$f":"I248*'AER - Inputs'!I295","v":0},{"$f":"J248*'AER - Inputs'!J295","v":0},{"$f":"K248*'AER - Inputs'!K295","v":0},{"$f":"L248*'AER - Inputs'!L295","v":0},{"$f":"M248*'AER - Inputs'!M295","v":0}]
[{"$f":"'AER - Inputs'!$A$296","v":0},{"$f":"'AER - Inputs'!$B$296","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$296","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"'AER - Inputs'!$F$296","v":"Per Job"},{"$f":"'AER - Inputs'!$G$296","v":"Fee"},{"$f":"H249*'AER - Inputs'!H296","v":17099.52},{"$f":"I249*'AER - Inputs'!I296","v":24342.816450517297},{"$f":"J249*'AER - Inputs'!J296","v":27622.827455600309},{"$f":"K249*'AER - Inputs'!K296","v":28286.097270870509},{"$f":"L249*'AER - Inputs'!L296","v":29154.503801870771},{"$f":"M249*'AER - Inputs'!M296","v":30338.004192857468}]
[{"$f":"'AER - Inputs'!$A$297","v":0},{"$f":"'AER - Inputs'!$B$297","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$297","v":"Compliance Certificate"},{"$f":"'AER - Inputs'!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"'AER - Inputs'!$F$297","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$297","v":"Quote"},{"$f":"H250*'AER - Inputs'!H297","v":0},{"$f":"I250*'AER - Inputs'!I297","v":92.206756549758467},{"$f":"J250*'AER - Inputs'!J297","v":189.19813321457912},{"$f":"K250*'AER - Inputs'!K297","v":193.74109360009385},{"$f":"L250*'AER - Inputs'!L297","v":199.68910506998006},{"$f":"M250*'AER - Inputs'!M297","v":207.79530147559132}]
[{"$f":"'AER - Inputs'!$A$298","v":0},{"$f":"'AER - Inputs'!$B$298","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$298","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$298","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$298","v":"Quote"},{"$f":"H251*'AER - Inputs'!H298","v":534.36},{"$f":"I251*'AER - Inputs'!I298","v":0},{"$f":"J251*'AER - Inputs'!J298","v":0},{"$f":"K251*'AER - Inputs'!K298","v":0},{"$f":"L251*'AER - Inputs'!L298","v":0},{"$f":"M251*'AER - Inputs'!M298","v":0}]
[{"$f":"'AER - Inputs'!$A$299","v":0},{"$f":"'AER - Inputs'!$B$299","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$299","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"'AER - Inputs'!$F$299","v":"Per Job"},{"$f":"'AER - Inputs'!$G$299","v":"Fee"},{"$f":"H252*'AER - Inputs'!H299","v":7837.2800000000007},{"$f":"I252*'AER - Inputs'!I299","v":7007.7134977816431},{"$f":"J252*'AER - Inputs'!J299","v":8135.5197282269019},{"$f":"K252*'AER - Inputs'!K299","v":8330.8670248040362},{"$f":"L252*'AER - Inputs'!L299","v":8586.6315180091424},{"$f":"M252*'AER - Inputs'!M299","v":8935.197963450426}]
[{"$f":"'AER - Inputs'!$A$300","v":0},{"$f":"'AER - Inputs'!$B$300","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$300","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$300","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$300","v":"Quote"},{"$f":"H253*'AER - Inputs'!H300","v":178.12},{"$f":"I253*'AER - Inputs'!I300","v":0},{"$f":"J253*'AER - Inputs'!J300","v":0},{"$f":"K253*'AER - Inputs'!K300","v":0},{"$f":"L253*'AER - Inputs'!L300","v":0},{"$f":"M253*'AER - Inputs'!M300","v":0}]
[{"$f":"'AER - Inputs'!$A$301","v":0},{"$f":"'AER - Inputs'!$B$301","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$301","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"'AER - Inputs'!$F$301","v":"Per Job"},{"$f":"'AER - Inputs'!$G$301","v":"Fee"},{"$f":"H254*'AER - Inputs'!H301","v":20840.04},{"$f":"I254*'AER - Inputs'!I301","v":18625.76482305121},{"$f":"J254*'AER - Inputs'!J301","v":19487.407721101648},{"$f":"K254*'AER - Inputs'!K301","v":19955.332640809665},{"$f":"L254*'AER - Inputs'!L301","v":20567.977822207948},{"$f":"M254*'AER - Inputs'!M301","v":21402.916051985907}]
[{"$f":"'AER - Inputs'!$A$302","v":0},{"$f":"'AER - Inputs'!$B$302","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$302","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"'AER - Inputs'!$F$302","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$302","v":"Quote"},{"$f":"H255*'AER - Inputs'!H302","v":13448.06},{"$f":"I255*'AER - Inputs'!I302","v":0},{"$f":"J255*'AER - Inputs'!J302","v":0},{"$f":"K255*'AER - Inputs'!K302","v":0},{"$f":"L255*'AER - Inputs'!L302","v":0},{"$f":"M255*'AER - Inputs'!M302","v":0}]
[{"$f":"'AER - Inputs'!$A$303","v":0},{"$f":"'AER - Inputs'!$B$303","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"'AER - Inputs'!$D$303","v":"Notification of Arrangement"},{"$f":"'AER - Inputs'!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"'AER - Inputs'!$F$303","v":"Per Job"},{"$f":"'AER - Inputs'!$G$303","v":"Fee"},{"$f":"H256*'AER - Inputs'!H303","v":200563.12},{"$f":"I256*'AER - Inputs'!I303","v":222402.69679801742},{"$f":"J256*'AER - Inputs'!J303","v":241984.41238144669},{"$f":"K256*'AER - Inputs'!K303","v":247794.85871452003},{"$f":"L256*'AER - Inputs'!L303","v":255402.36538450449},{"$f":"M256*'AER - Inputs'!M303","v":265770.19058728131}]
[{"$f":"'AER - Inputs'!$A$304","v":1},{"$f":"'AER - Inputs'!$B$304","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$304","v":"Off-peak conversion"},{"$f":"'AER - Inputs'!$D$304","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"'AER - Inputs'!$F$304","v":"Per Job"},{"$f":"'AER - Inputs'!$G$304","v":"Fee"},{"$f":"H257*'AER - Inputs'!H304","v":0},{"$f":"I257*'AER - Inputs'!I304","v":0},{"$f":"J257*'AER - Inputs'!J304","v":0},{"$f":"K257*'AER - Inputs'!K304","v":0},{"$f":"L257*'AER - Inputs'!L304","v":0},{"$f":"M257*'AER - Inputs'!M304","v":5678.0509577340335}]
[{"$f":"'AER - Inputs'!$A$305","v":1},{"$f":"'AER - Inputs'!$B$305","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$305","v":"Off-peak conversion"},{"$f":"'AER - Inputs'!$D$305","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$E$305","v":"Off Peak Conversions"},{"$f":"'AER - Inputs'!$F$305","v":"Per Job"},{"$f":"'AER - Inputs'!$G$305","v":"Fee"},{"$f":"H258*'AER - Inputs'!H305","v":175055.00000000003},{"$f":"I258*'AER - Inputs'!I305","v":124443.92002033819},{"$f":"J258*'AER - Inputs'!J305","v":123764.27962513879},{"$f":"K258*'AER - Inputs'!K305","v":126736.06486384987},{"$f":"L258*'AER - Inputs'!L305","v":130626.96665164724},{"$f":"M258*'AER - Inputs'!M305","v":131856.96112960146}]
[{"$f":"'AER - Inputs'!$A$306","v":0},{"$f":"'AER - Inputs'!$B$306","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"'AER - Inputs'!$D$306","v":"Planned interruption - customer requested"},{"$f":"'AER - Inputs'!$E$306","v":"Planned interruption - customer requested"},{"$f":"'AER - Inputs'!$F$306","v":"Per Job"},{"$f":"'AER - Inputs'!$G$306","v":"Quote"},{"$f":"H259*'AER - Inputs'!H306","v":0},{"$f":"I259*'AER - Inputs'!I306","v":0},{"$f":"J259*'AER - Inputs'!J306","v":0},{"$f":"K259*'AER - Inputs'!K306","v":0},{"$f":"L259*'AER - Inputs'!L306","v":0},{"$f":"M259*'AER - Inputs'!M306","v":5109.3547536564793}]
[{"$f":"'AER - Inputs'!$A$307","v":1},{"$f":"'AER - Inputs'!$B$307","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"'AER - Inputs'!$D$307","v":"Training services to ASPs"},{"$f":"'AER - Inputs'!$E$307","v":"Training services to ASPs"},{"$f":"'AER - Inputs'!$F$307","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$307","v":"Quote"},{"$f":"H260*'AER - Inputs'!H307","v":0},{"$f":"I260*'AER - Inputs'!I307","v":0},{"$f":"J260*'AER - Inputs'!J307","v":0},{"$f":"K260*'AER - Inputs'!K307","v":0},{"$f":"L260*'AER - Inputs'!L307","v":0},{"$f":"M260*'AER - Inputs'!M307","v":151.41469220624091}]
[{"$f":"'AER - Inputs'!$A$308","v":0},{"$f":"'AER - Inputs'!$B$308","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$308","v":"Rectification works to maintain network safety"},{"$f":"'AER - Inputs'!$D$308","v":"Vegetation defect management"},{"$f":"'AER - Inputs'!$E$308","v":"Vegetation defect management"},{"$f":"'AER - Inputs'!$F$308","v":"Per Job"},{"$f":"'AER - Inputs'!$G$308","v":"Fee"},{"$f":"H261*'AER - Inputs'!H308","v":0},{"$f":"I261*'AER - Inputs'!I308","v":0},{"$f":"J261*'AER - Inputs'!J308","v":0},{"$f":"K261*'AER - Inputs'!K308","v":0},{"$f":"L261*'AER - Inputs'!L308","v":0},{"$f":"M261*'AER - Inputs'!M308","v":1211317.5376499274}]
[{"$f":"'AER - Inputs'!$A$309","v":1},{"$f":"'AER - Inputs'!$B$309","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"'AER - Inputs'!$D$309","v":"ROLR"},{"$f":"'AER - Inputs'!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"'AER - Inputs'!$F$309","v":"Per Job"},{"$f":"'AER - Inputs'!$G$309","v":"Quote"},{"$f":"H262*'AER - Inputs'!H309","v":0},{"$f":"I262*'AER - Inputs'!I309","v":0},{"$f":"J262*'AER - Inputs'!J309","v":0},{"$f":"K262*'AER - Inputs'!K309","v":0},{"$f":"L262*'AER - Inputs'!L309","v":0},{"$f":"M262*'AER - Inputs'!M309","v":0}]
[{"$f":"'AER - Inputs'!$A$310","v":0},{"$f":"'AER - Inputs'!$B$310","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$310","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$310","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"'AER - Inputs'!$F$310","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$310","v":"Fee"},{"$f":"H263*'AER - Inputs'!H310","v":0},{"$f":"I263*'AER - Inputs'!I310","v":0},{"$f":"J263*'AER - Inputs'!J310","v":0},{"$f":"K263*'AER - Inputs'!K310","v":0},{"$f":"L263*'AER - Inputs'!L310","v":0},{"$f":"M263*'AER - Inputs'!M310","v":130926.30311224436}]
[{"$f":"'AER - Inputs'!$A$311","v":0},{"$f":"'AER - Inputs'!$B$311","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$311","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$311","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$311","v":"Non market Site Establishment"},{"$f":"'AER - Inputs'!$F$311","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$311","v":"Fee"},{"$f":"H264*'AER - Inputs'!H311","v":0},{"$f":"I264*'AER - Inputs'!I311","v":0},{"$f":"J264*'AER - Inputs'!J311","v":0},{"$f":"K264*'AER - Inputs'!K311","v":0},{"$f":"L264*'AER - Inputs'!L311","v":0},{"$f":"M264*'AER - Inputs'!M311","v":29458.41820025499}]
[{"$f":"'AER - Inputs'!$A$312","v":0},{"$f":"'AER - Inputs'!$B$312","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$312","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$312","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$312","v":"Site Establishment - Per NMI"},{"$f":"'AER - Inputs'!$F$312","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$312","v":"Fee"},{"$f":"H265*'AER - Inputs'!H312","v":1060964.7863916992},{"$f":"I265*'AER - Inputs'!I312","v":1186894.3240981102},{"$f":"J265*'AER - Inputs'!J312","v":2089720.508593116},{"$f":"K265*'AER - Inputs'!K312","v":2139898.1574210203},{"$f":"L265*'AER - Inputs'!L312","v":2205594.796932105},{"$f":"M265*'AER - Inputs'!M312","v":2279967.8284062487}]
[{"$f":"'AER - Inputs'!$A$313","v":0},{"$f":"'AER - Inputs'!$B$313","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$313","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$313","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"'AER - Inputs'!$F$313","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$313","v":"Fee"},{"$f":"H266*'AER - Inputs'!H313","v":0},{"$f":"I266*'AER - Inputs'!I313","v":0},{"$f":"J266*'AER - Inputs'!J313","v":0},{"$f":"K266*'AER - Inputs'!K313","v":0},{"$f":"L266*'AER - Inputs'!L313","v":0},{"$f":"M266*'AER - Inputs'!M313","v":44187.627300382475}]
[{"$f":"'AER - Inputs'!$A$314","v":1},{"$f":"'AER - Inputs'!$B$314","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"'AER - Inputs'!$F$314","v":"Per Job"},{"$f":"'AER - Inputs'!$G$314","v":"Fee"},{"$f":"H267*'AER - Inputs'!H314","v":3910.2836157189195},{"$f":"I267*'AER - Inputs'!I314","v":12118.724946917151},{"$f":"J267*'AER - Inputs'!J314","v":4134.9361443580765},{"$f":"K267*'AER - Inputs'!K314","v":4224.2986947222817},{"$f":"L267*'AER - Inputs'!L314","v":4343.9618020671269},{"$f":"M267*'AER - Inputs'!M314","v":4162.9461713299861}]
[{"$f":"'AER - Inputs'!$A$315","v":1},{"$f":"'AER - Inputs'!$B$315","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"'AER - Inputs'!$F$315","v":"Per Job"},{"$f":"'AER - Inputs'!$G$315","v":"Fee"},{"$f":"H268*'AER - Inputs'!H315","v":4611.4149247247678},{"$f":"I268*'AER - Inputs'!I315","v":9516.2997926847711},{"$f":"J268*'AER - Inputs'!J315","v":0},{"$f":"K268*'AER - Inputs'!K315","v":0},{"$f":"L268*'AER - Inputs'!L315","v":0},{"$f":"M268*'AER - Inputs'!M315","v":0}]
[{"$f":"'AER - Inputs'!$A$316","v":1},{"$f":"'AER - Inputs'!$B$316","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$316","v":"11kV Straight through joint"},{"$f":"'AER - Inputs'!$F$316","v":"Per Job"},{"$f":"'AER - Inputs'!$G$316","v":"Fee"},{"$f":"H269*'AER - Inputs'!H316","v":173300.6739406003},{"$f":"I269*'AER - Inputs'!I316","v":230778.84831369485},{"$f":"J269*'AER - Inputs'!J316","v":40733.923101208413},{"$f":"K269*'AER - Inputs'!K316","v":41619.689512946483},{"$f":"L269*'AER - Inputs'!L316","v":42804.174717088761},{"$f":"M269*'AER - Inputs'!M316","v":40978.132327127794}]
[{"$f":"'AER - Inputs'!$A$317","v":1},{"$f":"'AER - Inputs'!$B$317","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"'AER - Inputs'!$F$317","v":"Per Job"},{"$f":"'AER - Inputs'!$G$317","v":"Fee"},{"$f":"H270*'AER - Inputs'!H317","v":50613.959089315744},{"$f":"I270*'AER - Inputs'!I317","v":63532.991025552154},{"$f":"J270*'AER - Inputs'!J317","v":22968.213174333083},{"$f":"K270*'AER - Inputs'!K317","v":23480.87391811343},{"$f":"L270*'AER - Inputs'!L317","v":24162.511881011313},{"$f":"M270*'AER - Inputs'!M317","v":23028.886623303682}]
[{"$f":"'AER - Inputs'!$A$318","v":1},{"$f":"'AER - Inputs'!$B$318","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"'AER - Inputs'!$F$318","v":"Per Job"},{"$f":"'AER - Inputs'!$G$318","v":"Fee"},{"$f":"H271*'AER - Inputs'!H318","v":0},{"$f":"I271*'AER - Inputs'!I318","v":0},{"$f":"J271*'AER - Inputs'!J318","v":0},{"$f":"K271*'AER - Inputs'!K318","v":0},{"$f":"L271*'AER - Inputs'!L318","v":0},{"$f":"M271*'AER - Inputs'!M318","v":0}]
[{"$f":"'AER - Inputs'!$A$319","v":1},{"$f":"'AER - Inputs'!$B$319","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"'AER - Inputs'!$F$319","v":"Per Job"},{"$f":"'AER - Inputs'!$G$319","v":"Fee"},{"$f":"H272*'AER - Inputs'!H319","v":0},{"$f":"I272*'AER - Inputs'!I319","v":0},{"$f":"J272*'AER - Inputs'!J319","v":0},{"$f":"K272*'AER - Inputs'!K319","v":0},{"$f":"L272*'AER - Inputs'!L319","v":0},{"$f":"M272*'AER - Inputs'!M319","v":0}]
[{"$f":"'AER - Inputs'!$A$320","v":1},{"$f":"'AER - Inputs'!$B$320","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$320","v":"22kV Straight through joint"},{"$f":"'AER - Inputs'!$F$320","v":"Per Job"},{"$f":"'AER - Inputs'!$G$320","v":"Fee"},{"$f":"H273*'AER - Inputs'!H320","v":0},{"$f":"I273*'AER - Inputs'!I320","v":8295.4184977451278},{"$f":"J273*'AER - Inputs'!J320","v":4244.7014722165286},{"$f":"K273*'AER - Inputs'!K320","v":4335.4657158782065},{"$f":"L273*'AER - Inputs'!L320","v":4457.2950765009637},{"$f":"M273*'AER - Inputs'!M320","v":4279.1127776246685}]
[{"$f":"'AER - Inputs'!$A$321","v":1},{"$f":"'AER - Inputs'!$B$321","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"'AER - Inputs'!$F$321","v":"Per Job"},{"$f":"'AER - Inputs'!$G$321","v":"Fee"},{"$f":"H274*'AER - Inputs'!H321","v":0},{"$f":"I274*'AER - Inputs'!I321","v":3870.2297307477065},{"$f":"J274*'AER - Inputs'!J321","v":3963.0365453808554},{"$f":"K274*'AER - Inputs'!K321","v":4050.2039534316764},{"$f":"L274*'AER - Inputs'!L321","v":4166.4745681103814},{"$f":"M274*'AER - Inputs'!M321","v":3981.0217565243224}]
[{"$f":"'AER - Inputs'!$A$322","v":1},{"$f":"'AER - Inputs'!$B$322","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$322","v":"Protection setting"},{"$f":"'AER - Inputs'!$F$322","v":"Per Job"},{"$f":"'AER - Inputs'!$G$322","v":"Fee"},{"$f":"H275*'AER - Inputs'!H322","v":67740.427958945394},{"$f":"I275*'AER - Inputs'!I322","v":66008.376633195643},{"$f":"J275*'AER - Inputs'!J322","v":21162.80252735953},{"$f":"K275*'AER - Inputs'!K322","v":21670.956449889127},{"$f":"L275*'AER - Inputs'!L322","v":22336.272698146757},{"$f":"M275*'AER - Inputs'!M322","v":20555.212789304336}]
[{"$f":"'AER - Inputs'!$A$323","v":1},{"$f":"'AER - Inputs'!$B$323","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$323","v":"Testing cable prior to commissioning"},{"$f":"'AER - Inputs'!$F$323","v":"Per Job"},{"$f":"'AER - Inputs'!$G$323","v":"Fee"},{"$f":"H276*'AER - Inputs'!H323","v":189983.31433166112},{"$f":"I276*'AER - Inputs'!I323","v":257578.08719650324},{"$f":"J276*'AER - Inputs'!J323","v":144142.34550330788},{"$f":"K276*'AER - Inputs'!K323","v":147603.44183851342},{"$f":"L276*'AER - Inputs'!L323","v":152134.98932147719},{"$f":"M276*'AER - Inputs'!M323","v":139827.46856110808}]
[{"$f":"'AER - Inputs'!$A$324","v":1},{"$f":"'AER - Inputs'!$B$324","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"'AER - Inputs'!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"'AER - Inputs'!$F$324","v":"Per Job"},{"$f":"'AER - Inputs'!$G$324","v":"Fee"},{"$f":"H277*'AER - Inputs'!H324","v":33678.942889861442},{"$f":"I277*'AER - Inputs'!I324","v":34868.920816288715},{"$f":"J277*'AER - Inputs'!J324","v":19512.871169800364},{"$f":"K277*'AER - Inputs'!K324","v":19981.407509064971},{"$f":"L277*'AER - Inputs'!L324","v":20594.853210438523},{"$f":"M277*'AER - Inputs'!M324","v":19372.036485966575}]
[{"$f":"'AER - Inputs'!$A$325","v":0},{"$f":"'AER - Inputs'!$B$325","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$325","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$D$325","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"'AER - Inputs'!$F$325","v":"Per Offer"},{"$f":"'AER - Inputs'!$G$325","v":"Fee"},{"$f":"H278*'AER - Inputs'!H325","v":705023.79285255144},{"$f":"I278*'AER - Inputs'!I325","v":620228.57061580499},{"$f":"J278*'AER - Inputs'!J325","v":675060.0244803566},{"$f":"K278*'AER - Inputs'!K325","v":691269.33319261903},{"$f":"L278*'AER - Inputs'!L325","v":712491.87223277392},{"$f":"M278*'AER - Inputs'!M325","v":699032.60312871565}]
[{"$f":"'AER - Inputs'!$A$326","v":0},{"$f":"'AER - Inputs'!$B$326","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$326","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$D$326","v":"Connection Offer Service"},{"$f":"'AER - Inputs'!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"'AER - Inputs'!$F$326","v":"Per Offer"},{"$f":"'AER - Inputs'!$G$326","v":"Fee"},{"$f":"H279*'AER - Inputs'!H326","v":658730.99273034593},{"$f":"I279*'AER - Inputs'!I326","v":396967.29126898153},{"$f":"J279*'AER - Inputs'!J326","v":490714.93286685372},{"$f":"K279*'AER - Inputs'!K326","v":502497.81075638492},{"$f":"L279*'AER - Inputs'!L326","v":517924.9082628183},{"$f":"M279*'AER - Inputs'!M326","v":475334.83835014881}]
[{"$f":"'AER - Inputs'!$A$327","v":1},{"$f":"'AER - Inputs'!$B$327","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$327","v":"Planning Studies"},{"$f":"'AER - Inputs'!$D$327","v":"Planning Studies"},{"$f":"'AER - Inputs'!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"'AER - Inputs'!$F$327","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$327","v":"Quote"},{"$f":"H280*'AER - Inputs'!H327","v":10337.040000000001},{"$f":"I280*'AER - Inputs'!I327","v":2402.5523352695654},{"$f":"J280*'AER - Inputs'!J327","v":7618.7407265900447},{"$f":"K280*'AER - Inputs'!K327","v":7801.6793038388569},{"$f":"L280*'AER - Inputs'!L327","v":8041.1972972666854},{"$f":"M280*'AER - Inputs'!M327","v":7344.8263067673752}]
[{"$f":"'AER - Inputs'!$A$328","v":1},{"$f":"'AER - Inputs'!$B$328","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$328","v":"Planning Studies"},{"$f":"'AER - Inputs'!$D$328","v":"Planning Studies"},{"$f":"'AER - Inputs'!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"'AER - Inputs'!$F$328","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$328","v":"Quote"},{"$f":"H281*'AER - Inputs'!H328","v":31598.560000000001},{"$f":"I281*'AER - Inputs'!I328","v":2573.0923862338163},{"$f":"J281*'AER - Inputs'!J328","v":1697.047347149499},{"$f":"K281*'AER - Inputs'!K328","v":1737.7962633224679},{"$f":"L281*'AER - Inputs'!L328","v":1791.1480428262169},{"$f":"M281*'AER - Inputs'!M328","v":1767.5050920152992}]
[{"$f":"'AER - Inputs'!$A$329","v":0},{"$f":"'AER - Inputs'!$B$329","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$329","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$D$329","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"'AER - Inputs'!$F$329","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$329","v":"Quote"},{"$f":"H282*'AER - Inputs'!H329","v":33542.639999999999},{"$f":"I282*'AER - Inputs'!I329","v":12886.417070991305},{"$f":"J282*'AER - Inputs'!J329","v":11428.111089885067},{"$f":"K282*'AER - Inputs'!K329","v":11702.518955758285},{"$f":"L282*'AER - Inputs'!L329","v":12061.795945900027},{"$f":"M282*'AER - Inputs'!M329","v":11017.239460151062}]
[{"$f":"'AER - Inputs'!$A$330","v":0},{"$f":"'AER - Inputs'!$B$330","v":"Connection application related services"},{"$f":"'AER - Inputs'!$C$330","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$D$330","v":"Preliminary Enquiry Service"},{"$f":"'AER - Inputs'!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"'AER - Inputs'!$F$330","v":"Per Hour"},{"$f":"'AER - Inputs'!$G$330","v":"Quote"},{"$f":"H283*'AER - Inputs'!H330","v":14694.9},{"$f":"I283*'AER - Inputs'!I330","v":7284.3337674309187},{"$f":"J283*'AER - Inputs'!J330","v":2837.9719982186866},{"$f":"K283*'AER - Inputs'!K330","v":2906.1164040014078},{"$f":"L283*'AER - Inputs'!L330","v":2995.3365760497009},{"$f":"M283*'AER - Inputs'!M330","v":3116.9295221338698}]
[{"$f":"'AER - Inputs'!$A$331","v":1},{"$f":"'AER - Inputs'!$B$331","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$331","v":"Augmentations"},{"$f":"'AER - Inputs'!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"'AER - Inputs'!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"'AER - Inputs'!$F$331","v":"Per Job"},{"$f":"'AER - Inputs'!$G$331","v":"Quote"},{"$f":"H284*'AER - Inputs'!H331","v":0},{"$f":"I284*'AER - Inputs'!I331","v":0},{"$f":"J284*'AER - Inputs'!J331","v":0},{"$f":"K284*'AER - Inputs'!K331","v":0},{"$f":"L284*'AER - Inputs'!L331","v":0},{"$f":"M284*'AER - Inputs'!M331","v":0}]
[{"$f":"'AER - Inputs'!$A$332","v":0},{"$f":"'AER - Inputs'!$B$332","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$332","v":"Premises Connection Assets"},{"$f":"'AER - Inputs'!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"'AER - Inputs'!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"'AER - Inputs'!$F$332","v":"Per Job"},{"$f":"'AER - Inputs'!$G$332","v":"Quote"},{"$f":"H285*'AER - Inputs'!H332","v":0},{"$f":"I285*'AER - Inputs'!I332","v":0},{"$f":"J285*'AER - Inputs'!J332","v":0},{"$f":"K285*'AER - Inputs'!K332","v":0},{"$f":"L285*'AER - Inputs'!L332","v":0},{"$f":"M285*'AER - Inputs'!M332","v":0}]
[{"$f":"'AER - Inputs'!$A$333","v":1},{"$f":"'AER - Inputs'!$B$333","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$333","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$333","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$333","v":"Per Disco"},{"$f":"'AER - Inputs'!$G$333","v":"Fee"},{"$f":"H286*'AER - Inputs'!H333","v":2755946.2185096676},{"$f":"I286*'AER - Inputs'!I333","v":2571995.3227326614},{"$f":"J286*'AER - Inputs'!J333","v":1987382.0154418305},{"$f":"K286*'AER - Inputs'!K333","v":1945534.4161060052},{"$f":"L286*'AER - Inputs'!L333","v":1896971.6889684435},{"$f":"M286*'AER - Inputs'!M333","v":1462817.3414044934}]
[{"$f":"'AER - Inputs'!$A$334","v":1},{"$f":"'AER - Inputs'!$B$334","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$334","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$334","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$334","v":"Per Disco"},{"$f":"'AER - Inputs'!$G$334","v":"Fee"},{"$f":"H287*'AER - Inputs'!H334","v":114805.6199685875},{"$f":"I287*'AER - Inputs'!I334","v":5236.2134971066562},{"$f":"J287*'AER - Inputs'!J334","v":45125.366019896734},{"$f":"K287*'AER - Inputs'!K334","v":44283.529895554959},{"$f":"L287*'AER - Inputs'!L334","v":43091.594802899592},{"$f":"M287*'AER - Inputs'!M334","v":41208.014723747874}]
[{"$f":"'AER - Inputs'!$A$335","v":1},{"$f":"'AER - Inputs'!$B$335","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$335","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$335","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"'AER - Inputs'!$F$335","v":"Per Job"},{"$f":"'AER - Inputs'!$G$335","v":"Fee"},{"$f":"H288*'AER - Inputs'!H335","v":24659.373999066618},{"$f":"I288*'AER - Inputs'!I335","v":76591.990624344689},{"$f":"J288*'AER - Inputs'!J335","v":49278.465430071163},{"$f":"K288*'AER - Inputs'!K335","v":48188.672378907184},{"$f":"L288*'AER - Inputs'!L335","v":46856.702256139906},{"$f":"M288*'AER - Inputs'!M335","v":44933.013451190607}]
[{"$f":"'AER - Inputs'!$A$336","v":1},{"$f":"'AER - Inputs'!$B$336","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$336","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$336","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"'AER - Inputs'!$F$336","v":"Per Visit"},{"$f":"'AER - Inputs'!$G$336","v":"Fee"},{"$f":"H289*'AER - Inputs'!H336","v":924532.88847798633},{"$f":"I289*'AER - Inputs'!I336","v":854103.24733000586},{"$f":"J289*'AER - Inputs'!J336","v":876438.32046459056},{"$f":"K289*'AER - Inputs'!K336","v":857988.53505890386},{"$f":"L289*'AER - Inputs'!L336","v":836591.24135295732},{"$f":"M289*'AER - Inputs'!M336","v":823571.36102998164}]
[{"$f":"'AER - Inputs'!$A$337","v":1},{"$f":"'AER - Inputs'!$B$337","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$337","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$337","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"'AER - Inputs'!$F$337","v":"Per Job"},{"$f":"'AER - Inputs'!$G$337","v":"Fee"},{"$f":"H290*'AER - Inputs'!H337","v":0},{"$f":"I290*'AER - Inputs'!I337","v":12639.025607309952},{"$f":"J290*'AER - Inputs'!J337","v":7901.7326676064868},{"$f":"K290*'AER - Inputs'!K337","v":7676.5193575372787},{"$f":"L290*'AER - Inputs'!L337","v":7484.5086298953629},{"$f":"M290*'AER - Inputs'!M337","v":6695.5576893599737}]
[{"$f":"'AER - Inputs'!$A$338","v":1},{"$f":"'AER - Inputs'!$B$338","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$338","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$338","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"'AER - Inputs'!$F$338","v":"Per Job"},{"$f":"'AER - Inputs'!$G$338","v":"Fee"},{"$f":"H291*'AER - Inputs'!H338","v":0},{"$f":"I291*'AER - Inputs'!I338","v":2251.4715450605963},{"$f":"J291*'AER - Inputs'!J338","v":1649.9186535104793},{"$f":"K291*'AER - Inputs'!K338","v":1621.9544944610234},{"$f":"L291*'AER - Inputs'!L338","v":1602.0935928864392},{"$f":"M291*'AER - Inputs'!M338","v":1594.6452409880008}]
[{"$f":"'AER - Inputs'!$A$339","v":1},{"$f":"'AER - Inputs'!$B$339","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$339","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$339","v":"Rectification Works"},{"$f":"'AER - Inputs'!$E$339","v":"Rectification of illegal connections"},{"$f":"'AER - Inputs'!$F$339","v":"Per Visit"},{"$f":"'AER - Inputs'!$G$339","v":"Fee"},{"$f":"H292*'AER - Inputs'!H339","v":0},{"$f":"I292*'AER - Inputs'!I339","v":0},{"$f":"J292*'AER - Inputs'!J339","v":2842.4332162711298},{"$f":"K292*'AER - Inputs'!K339","v":2910.6847432845898},{"$f":"L292*'AER - Inputs'!L339","v":3000.0451671191704},{"$f":"M292*'AER - Inputs'!M339","v":3028.2938441248184}]
[{"$f":"'AER - Inputs'!$A$340","v":0},{"$f":"'AER - Inputs'!$B$340","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"'AER - Inputs'!$D$340","v":"Customer Data Request"},{"$f":"'AER - Inputs'!$E$340","v":"Customer Data Request"},{"$f":"'AER - Inputs'!$F$340","v":"Per Job"},{"$f":"'AER - Inputs'!$G$340","v":"Fee"},{"$f":"H293*'AER - Inputs'!H340","v":0},{"$f":"I293*'AER - Inputs'!I340","v":0},{"$f":"J293*'AER - Inputs'!J340","v":0},{"$f":"K293*'AER - Inputs'!K340","v":0},{"$f":"L293*'AER - Inputs'!L340","v":0},{"$f":"M293*'AER - Inputs'!M340","v":0}]
[{"$f":"'AER - Inputs'!$A$341","v":1},{"$f":"'AER - Inputs'!$B$341","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$341","v":"No access"},{"$f":"'AER - Inputs'!$E$341","v":"No access"},{"$f":"'AER - Inputs'!$F$341","v":"Per job"},{"$f":"'AER - Inputs'!$G$341","v":"Fee"},{"$f":"H294*'AER - Inputs'!H341","v":0},{"$f":"I294*'AER - Inputs'!I341","v":0},{"$f":"J294*'AER - Inputs'!J341","v":0},{"$f":"K294*'AER - Inputs'!K341","v":0},{"$f":"L294*'AER - Inputs'!L341","v":1749.6339648970604},{"$f":"M294*'AER - Inputs'!M341","v":1773.8910489068983}]
[{"$f":"'AER - Inputs'!$A$342","v":1},{"$f":"'AER - Inputs'!$B$342","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$342","v":"Other party fails to arrive."},{"$f":"'AER - Inputs'!$E$342","v":"Other party fails to arrive."},{"$f":"'AER - Inputs'!$F$342","v":"Per job"},{"$f":"'AER - Inputs'!$G$342","v":"Fee"},{"$f":"H295*'AER - Inputs'!H342","v":0},{"$f":"I295*'AER - Inputs'!I342","v":0},{"$f":"J295*'AER - Inputs'!J342","v":0},{"$f":"K295*'AER - Inputs'!K342","v":0},{"$f":"L295*'AER - Inputs'!L342","v":4799.6014082837255},{"$f":"M295*'AER - Inputs'!M342","v":4854.1337184006143}]
[{"$f":"'AER - Inputs'!$A$343","v":1},{"$f":"'AER - Inputs'!$B$343","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$343","v":"Isolation completed"},{"$f":"'AER - Inputs'!$E$343","v":"Outage Arrangements"},{"$f":"'AER - Inputs'!$F$343","v":"Per job"},{"$f":"'AER - Inputs'!$G$343","v":"Fee"},{"$f":"H296*'AER - Inputs'!H343","v":0},{"$f":"I296*'AER - Inputs'!I343","v":0},{"$f":"J296*'AER - Inputs'!J343","v":0},{"$f":"K296*'AER - Inputs'!K343","v":0},{"$f":"L296*'AER - Inputs'!L343","v":132180.66156793319},{"$f":"M296*'AER - Inputs'!M343","v":133600.38940301677}]
[{"$f":"'AER - Inputs'!$A$344","v":0},{"$f":"'AER - Inputs'!$B$344","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$344","v":"Emergency Maintenance"},{"$f":"'AER - Inputs'!$E$344","v":"In hours"},{"$f":"'AER - Inputs'!$F$344","v":"Per job"},{"$f":"'AER - Inputs'!$G$344","v":"Quote"},{"$f":"H297*'AER - Inputs'!H344","v":0},{"$f":"I297*'AER - Inputs'!I344","v":0},{"$f":"J297*'AER - Inputs'!J344","v":0},{"$f":"K297*'AER - Inputs'!K344","v":4484.3632095264893},{"$f":"L297*'AER - Inputs'!L344","v":7189.8351171833983},{"$f":"M297*'AER - Inputs'!M344","v":9112.3518837576048}]
[{"$f":"'AER - Inputs'!$A$345","v":0},{"$f":"'AER - Inputs'!$B$345","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"'AER - Inputs'!$E$345","v":"After hours"},{"$f":"'AER - Inputs'!$F$345","v":"Per job"},{"$f":"'AER - Inputs'!$G$345","v":"Quote"},{"$f":"H298*'AER - Inputs'!H345","v":0},{"$f":"I298*'AER - Inputs'!I345","v":0},{"$f":"J298*'AER - Inputs'!J345","v":0},{"$f":"K298*'AER - Inputs'!K345","v":0},{"$f":"L298*'AER - Inputs'!L345","v":0},{"$f":"M298*'AER - Inputs'!M345","v":0}]
[{"$f":"'AER - Inputs'!$A$346","v":1},{"$f":"'AER - Inputs'!$B$346","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"'AER - Inputs'!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"'AER - Inputs'!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"'AER - Inputs'!$F$346","v":"Per job"},{"$f":"'AER - Inputs'!$G$346","v":"Fee"},{"$f":"H299*'AER - Inputs'!H346","v":0},{"$f":"I299*'AER - Inputs'!I346","v":0},{"$f":"J299*'AER - Inputs'!J346","v":0},{"$f":"K299*'AER - Inputs'!K346","v":0},{"$f":"L299*'AER - Inputs'!L346","v":850.0112917797926},{"$f":"M299*'AER - Inputs'!M346","v":859.5734610312046}]
[{"$f":"'AER - Inputs'!$A$347","v":1},{"$f":"'AER - Inputs'!$B$347","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"'AER - Inputs'!$D$347","v":"WC Meter Disposal"},{"$f":"'AER - Inputs'!$E$347","v":"WC Meter Disposal"},{"$f":"'AER - Inputs'!$F$347","v":"Per job"},{"$f":"'AER - Inputs'!$G$347","v":"Fee"},{"$f":"H300*'AER - Inputs'!H347","v":0},{"$f":"I300*'AER - Inputs'!I347","v":0},{"$f":"J300*'AER - Inputs'!J347","v":0},{"$f":"K300*'AER - Inputs'!K347","v":0},{"$f":"L300*'AER - Inputs'!L347","v":850.0112917797926},{"$f":"M300*'AER - Inputs'!M347","v":859.5734610312046}]
[{"$f":"'AER - Inputs'!$A$348","v":0},{"$f":"'AER - Inputs'!$B$348","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$348","v":"CT Test"},{"$f":"'AER - Inputs'!$E$348","v":"CT Test"},{"$f":"'AER - Inputs'!$F$348","v":"Per job"},{"$f":"'AER - Inputs'!$G$348","v":"Quote"},{"$f":"H301*'AER - Inputs'!H348","v":0},{"$f":"I301*'AER - Inputs'!I348","v":0},{"$f":"J301*'AER - Inputs'!J348","v":0},{"$f":"K301*'AER - Inputs'!K348","v":0},{"$f":"L301*'AER - Inputs'!L348","v":0},{"$f":"M301*'AER - Inputs'!M348","v":0}]
[{"$f":"'AER - Inputs'!$A$349","v":0},{"$f":"'AER - Inputs'!$B$349","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$349","v":"Meter Test Fee"},{"$f":"'AER - Inputs'!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"'AER - Inputs'!$F$349","v":"Per Job"},{"$f":"'AER - Inputs'!$G$349","v":"Fee"},{"$f":"H302*'AER - Inputs'!H349","v":175813.2},{"$f":"I302*'AER - Inputs'!I349","v":91428.186137391313},{"$f":"J302*'AER - Inputs'!J349","v":87404.821400337256},{"$f":"K302*'AER - Inputs'!K349","v":89503.555856001141},{"$f":"L302*'AER - Inputs'!L349","v":92251.388888914502},{"$f":"M302*'AER - Inputs'!M349","v":93120.035706838156}]
[{"$f":"'AER - Inputs'!$A$350","v":0},{"$f":"'AER - Inputs'!$B$350","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$350","v":"Meter Test Fee"},{"$f":"'AER - Inputs'!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"'AER - Inputs'!$F$350","v":"Per Job"},{"$f":"'AER - Inputs'!$G$350","v":"Fee"},{"$f":"H303*'AER - Inputs'!H350","v":0},{"$f":"I303*'AER - Inputs'!I350","v":0},{"$f":"J303*'AER - Inputs'!J350","v":0},{"$f":"K303*'AER - Inputs'!K350","v":0},{"$f":"L303*'AER - Inputs'!L350","v":0},{"$f":"M303*'AER - Inputs'!M350","v":4542.4407661872274}]
[{"$f":"'AER - Inputs'!$A$351","v":0},{"$f":"'AER - Inputs'!$B$351","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$351","v":"Move in move out meter reads"},{"$f":"'AER - Inputs'!$E$351","v":"Move in meter reads"},{"$f":"'AER - Inputs'!$F$351","v":"Per Job"},{"$f":"'AER - Inputs'!$G$351","v":"Fee"},{"$f":"H304*'AER - Inputs'!H351","v":0},{"$f":"I304*'AER - Inputs'!I351","v":3230601.1044092467},{"$f":"J304*'AER - Inputs'!J351","v":3871429.5709764827},{"$f":"K304*'AER - Inputs'!K351","v":3964389.0039129024},{"$f":"L304*'AER - Inputs'!L351","v":4086099.0181808993},{"$f":"M304*'AER - Inputs'!M351","v":4124574.0693710539}]
[{"$f":"'AER - Inputs'!$A$352","v":0},{"$f":"'AER - Inputs'!$B$352","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$352","v":"Move in move out meter reads"},{"$f":"'AER - Inputs'!$E$352","v":"Move out meter reads"},{"$f":"'AER - Inputs'!$F$352","v":"Per Job"},{"$f":"'AER - Inputs'!$G$352","v":"Fee"},{"$f":"H305*'AER - Inputs'!H352","v":2236132.5},{"$f":"I305*'AER - Inputs'!I352","v":2296059.5881526163},{"$f":"J305*'AER - Inputs'!J352","v":2659700.2908800999},{"$f":"K305*'AER - Inputs'!K352","v":2723564.0978506817},{"$f":"L305*'AER - Inputs'!L352","v":2807179.7634379971},{"$f":"M305*'AER - Inputs'!M352","v":2833612.403620644}]
[{"$f":"'AER - Inputs'!$A$353","v":0},{"$f":"'AER - Inputs'!$B$353","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$353","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$E$353","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$F$353","v":"Per Job"},{"$f":"'AER - Inputs'!$G$353","v":"Fee"},{"$f":"H306*'AER - Inputs'!H353","v":918637.35000000009},{"$f":"I306*'AER - Inputs'!I353","v":1276773.8402754567},{"$f":"J306*'AER - Inputs'!J353","v":2131967.033864161},{"$f":"K306*'AER - Inputs'!K353","v":2183159.0917006065},{"$f":"L306*'AER - Inputs'!L353","v":2250183.8775977339},{"$f":"M306*'AER - Inputs'!M353","v":2271371.79778582}]
[{"$f":"'AER - Inputs'!$A$354","v":0},{"$f":"'AER - Inputs'!$B$354","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$354","v":"Special Meter Reads"},{"$f":"'AER - Inputs'!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"'AER - Inputs'!$F$354","v":"Per Job"},{"$f":"'AER - Inputs'!$G$354","v":"Fee"},{"$f":"H307*'AER - Inputs'!H354","v":0},{"$f":"I307*'AER - Inputs'!I354","v":237186.87924915369},{"$f":"J307*'AER - Inputs'!J354","v":493332.70901601738},{"$f":"K307*'AER - Inputs'!K354","v":505178.44404447341},{"$f":"L307*'AER - Inputs'!L354","v":520687.83920520329},{"$f":"M307*'AER - Inputs'!M354","v":525590.67958630354}]
[{"$f":"'AER - Inputs'!$A$355","v":0},{"$f":"'AER - Inputs'!$B$355","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"'AER - Inputs'!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"'AER - Inputs'!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"'AER - Inputs'!$F$355","v":"Per Job"},{"$f":"'AER - Inputs'!$G$355","v":"Fee"},{"$f":"H308*'AER - Inputs'!H355","v":0},{"$f":"I308*'AER - Inputs'!I355","v":0},{"$f":"J308*'AER - Inputs'!J355","v":0},{"$f":"K308*'AER - Inputs'!K355","v":0},{"$f":"L308*'AER - Inputs'!L355","v":0},{"$f":"M308*'AER - Inputs'!M355","v":0}]
[{"$f":"'AER - Inputs'!$A$356","v":1},{"$f":"'AER - Inputs'!$B$356","v":"Metering Services"},{"$f":"'AER - Inputs'!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"'AER - Inputs'!$D$356","v":"Notification Only"},{"$f":"'AER - Inputs'!$E$356","v":"Notification Only"},{"$f":"'AER - Inputs'!$F$356","v":"Per Job"},{"$f":"'AER - Inputs'!$G$356","v":"Fee"},{"$f":"H309*'AER - Inputs'!H356","v":0},{"$f":"I309*'AER - Inputs'!I356","v":0},{"$f":"J309*'AER - Inputs'!J356","v":0},{"$f":"K309*'AER - Inputs'!K356","v":0},{"$f":"L309*'AER - Inputs'!L356","v":862.39527077002481},{"$f":"M309*'AER - Inputs'!M356","v":872.85037213611145}]
[{"$f":"'AER - Inputs'!$A$357","v":0},{"$f":"'AER - Inputs'!$B$357","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$357","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$357","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"'AER - Inputs'!$F$357","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$357","v":"Fee"},{"$f":"H310*'AER - Inputs'!H357","v":0},{"$f":"I310*'AER - Inputs'!I357","v":0},{"$f":"J310*'AER - Inputs'!J357","v":0},{"$f":"K310*'AER - Inputs'!K357","v":0},{"$f":"L310*'AER - Inputs'!L357","v":0},{"$f":"M310*'AER - Inputs'!M357","v":98194.727334183277}]
[{"$f":"'AER - Inputs'!$A$358","v":0},{"$f":"'AER - Inputs'!$B$358","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$358","v":"Site establishment services"},{"$f":"'AER - Inputs'!$D$358","v":"Site Establishment Fee"},{"$f":"'AER - Inputs'!$E$358","v":"NMI Extinction"},{"$f":"'AER - Inputs'!$F$358","v":"Per new NMI"},{"$f":"'AER - Inputs'!$G$358","v":"Fee"},{"$f":"H311*'AER - Inputs'!H358","v":0},{"$f":"I311*'AER - Inputs'!I358","v":0},{"$f":"J311*'AER - Inputs'!J358","v":0},{"$f":"K311*'AER - Inputs'!K358","v":0},{"$f":"L311*'AER - Inputs'!L358","v":0},{"$f":"M311*'AER - Inputs'!M358","v":24548.681833545819}]
[{"$f":"'AER - Inputs'!$A$359","v":1},{"$f":"'AER - Inputs'!$B$359","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"'AER - Inputs'!$D$359","v":"Metering Investigation services"},{"$f":"'AER - Inputs'!$E$359","v":"Metering Investigation services"},{"$f":"'AER - Inputs'!$F$359","v":"Per Job"},{"$f":"'AER - Inputs'!$G$359","v":"Fee"},{"$f":"H312*'AER - Inputs'!H359","v":0},{"$f":"I312*'AER - Inputs'!I359","v":0},{"$f":"J312*'AER - Inputs'!J359","v":0},{"$f":"K312*'AER - Inputs'!K359","v":0},{"$f":"L312*'AER - Inputs'!L359","v":0},{"$f":"M312*'AER - Inputs'!M359","v":55340.47040014909}]
[{"$f":"'AER - Inputs'!$A$360","v":0},{"$f":"'AER - Inputs'!$B$360","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$360","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$360","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$360","v":"Reconnection of already connected site"},{"$f":"'AER - Inputs'!$F$360","v":"Per Job"},{"$f":"'AER - Inputs'!$G$360","v":"Fee"},{"$f":"H313*'AER - Inputs'!H360","v":0},{"$f":"I313*'AER - Inputs'!I360","v":0},{"$f":"J313*'AER - Inputs'!J360","v":0},{"$f":"K313*'AER - Inputs'!K360","v":0},{"$f":"L313*'AER - Inputs'!L360","v":0},{"$f":"M313*'AER - Inputs'!M360","v":39193.874363237243}]
[{"$f":"'AER - Inputs'!$A$361","v":0},{"$f":"'AER - Inputs'!$B$361","v":"Connection Services"},{"$f":"'AER - Inputs'!$C$361","v":"Reconnections/Disconnections"},{"$f":"'AER - Inputs'!$D$361","v":"Reconnections / Disconnections"},{"$f":"'AER - Inputs'!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"'AER - Inputs'!$F$361","v":"Per Job"},{"$f":"'AER - Inputs'!$G$361","v":"Fee"},{"$f":"H314*'AER - Inputs'!H361","v":0},{"$f":"I314*'AER - Inputs'!I361","v":0},{"$f":"J314*'AER - Inputs'!J361","v":0},{"$f":"K314*'AER - Inputs'!K361","v":0},{"$f":"L314*'AER - Inputs'!L361","v":0},{"$f":"M314*'AER - Inputs'!M361","v":45424.407661872268}]
[{"$f":"'AER - Inputs'!$A$362","v":1},{"$f":"'AER - Inputs'!$B$362","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$362","v":"Cable spike"},{"$f":"'AER - Inputs'!$D$362","v":"Cable ID & Spike"},{"$f":"'AER - Inputs'!$E$362","v":"Cable ID & Spike"},{"$f":"'AER - Inputs'!$F$362","v":"Per Job"},{"$f":"'AER - Inputs'!$G$362","v":"Fee"},{"$f":"H315*'AER - Inputs'!H362","v":0},{"$f":"I315*'AER - Inputs'!I362","v":0},{"$f":"J315*'AER - Inputs'!J362","v":0},{"$f":"K315*'AER - Inputs'!K362","v":0},{"$f":"L315*'AER - Inputs'!L362","v":0},{"$f":"M315*'AER - Inputs'!M362","v":628438.0609488003}]
[{"$f":"'AER - Inputs'!$A$363","v":0},{"$f":"'AER - Inputs'!$B$363","v":"Ancillary Services"},{"$f":"'AER - Inputs'!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"'AER - Inputs'!$D$363","v":"Security escort"},{"$f":"'AER - Inputs'!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"'AER - Inputs'!$F$363","v":"Per Job"},{"$f":"'AER - Inputs'!$G$363","v":"Quote"},{"$f":"H316*'AER - Inputs'!H363","v":0},{"$f":"I316*'AER - Inputs'!I363","v":0},{"$f":"J316*'AER - Inputs'!J363","v":0},{"$f":"K316*'AER - Inputs'!K363","v":0},{"$f":"L316*'AER - Inputs'!L363","v":0},{"$f":"M316*'AER - Inputs'!M363","v":5194.8825368897833}]
[{"$f":"'AER - Inputs'!$A$364","v":1},{"$f":"'AER - Inputs'!$B$364","v":0},{"$f":"'AER - Inputs'!$C$364","v":0},{"$f":"'AER - Inputs'!$D$364","v":0},{"$f":"'AER - Inputs'!$E$364","v":0},{"$f":"'AER - Inputs'!$F$364","v":0},{"$f":"'AER - Inputs'!$G$364","v":0},{"$f":"H317*'AER - Inputs'!H364","v":0},{"$f":"I317*'AER - Inputs'!I364","v":0},{"$f":"J317*'AER - Inputs'!J364","v":0},{"$f":"K317*'AER - Inputs'!K364","v":0},{"$f":"L317*'AER - Inputs'!L364","v":0},{"$f":"M317*'AER - Inputs'!M364","v":0}]
[{"$f":"'AER - Inputs'!$A$365","v":1},{"$f":"'AER - Inputs'!$B$365","v":0},{"$f":"'AER - Inputs'!$C$365","v":0},{"$f":"'AER - Inputs'!$D$365","v":0},{"$f":"'AER - Inputs'!$E$365","v":0},{"$f":"'AER - Inputs'!$F$365","v":0},{"$f":"'AER - Inputs'!$G$365","v":0},{"$f":"H318*'AER - Inputs'!H365","v":0},{"$f":"I318*'AER - Inputs'!I365","v":0},{"$f":"J318*'AER - Inputs'!J365","v":0},{"$f":"K318*'AER - Inputs'!K365","v":0},{"$f":"L318*'AER - Inputs'!L365","v":0},{"$f":"M318*'AER - Inputs'!M365","v":0}]
[{"$f":"'AER - Inputs'!$A$366","v":1},{"$f":"'AER - Inputs'!$B$366","v":0},{"$f":"'AER - Inputs'!$C$366","v":0},{"$f":"'AER - Inputs'!$D$366","v":0},{"$f":"'AER - Inputs'!$E$366","v":0},{"$f":"'AER - Inputs'!$F$366","v":0},{"$f":"'AER - Inputs'!$G$366","v":0},{"$f":"H319*'AER - Inputs'!H366","v":0},{"$f":"I319*'AER - Inputs'!I366","v":0},{"$f":"J319*'AER - Inputs'!J366","v":0},{"$f":"K319*'AER - Inputs'!K366","v":0},{"$f":"L319*'AER - Inputs'!L366","v":0},{"$f":"M319*'AER - Inputs'!M366","v":0}]
[{"$f":"'AER - Inputs'!$A$367","v":1},{"$f":"'AER - Inputs'!$B$367","v":0},{"$f":"'AER - Inputs'!$C$367","v":0},{"$f":"'AER - Inputs'!$D$367","v":0},{"$f":"'AER - Inputs'!$E$367","v":0},{"$f":"'AER - Inputs'!$F$367","v":0},{"$f":"'AER - Inputs'!$G$367","v":0},{"$f":"H320*'AER - Inputs'!H367","v":0},{"$f":"I320*'AER - Inputs'!I367","v":0},{"$f":"J320*'AER - Inputs'!J367","v":0},{"$f":"K320*'AER - Inputs'!K367","v":0},{"$f":"L320*'AER - Inputs'!L367","v":0},{"$f":"M320*'AER - Inputs'!M367","v":0}]
[{"$f":"'AER - Inputs'!$A$368","v":1},{"$f":"'AER - Inputs'!$B$368","v":0},{"$f":"'AER - Inputs'!$C$368","v":0},{"$f":"'AER - Inputs'!$D$368","v":0},{"$f":"'AER - Inputs'!$E$368","v":0},{"$f":"'AER - Inputs'!$F$368","v":0},{"$f":"'AER - Inputs'!$G$368","v":0},{"$f":"H321*'AER - Inputs'!H368","v":0},{"$f":"I321*'AER - Inputs'!I368","v":0},{"$f":"J321*'AER - Inputs'!J368","v":0},{"$f":"K321*'AER - Inputs'!K368","v":0},{"$f":"L321*'AER - Inputs'!L368","v":0},{"$f":"M321*'AER - Inputs'!M368","v":0}]
[{"$f":"'AER - Inputs'!$A$369","v":1},{"$f":"'AER - Inputs'!$B$369","v":0},{"$f":"'AER - Inputs'!$C$369","v":0},{"$f":"'AER - Inputs'!$D$369","v":0},{"$f":"'AER - Inputs'!$E$369","v":0},{"$f":"'AER - Inputs'!$F$369","v":0},{"$f":"'AER - Inputs'!$G$369","v":0},{"$f":"H322*'AER - Inputs'!H369","v":0},{"$f":"I322*'AER - Inputs'!I369","v":0},{"$f":"J322*'AER - Inputs'!J369","v":0},{"$f":"K322*'AER - Inputs'!K369","v":0},{"$f":"L322*'AER - Inputs'!L369","v":0},{"$f":"M322*'AER - Inputs'!M369","v":0}]
[{"$f":"'AER - Inputs'!$A$370","v":1},{"$f":"'AER - Inputs'!$B$370","v":0},{"$f":"'AER - Inputs'!$C$370","v":0},{"$f":"'AER - Inputs'!$D$370","v":0},{"$f":"'AER - Inputs'!$E$370","v":0},{"$f":"'AER - Inputs'!$F$370","v":0},{"$f":"'AER - Inputs'!$G$370","v":0},{"$f":"H323*'AER - Inputs'!H370","v":0},{"$f":"I323*'AER - Inputs'!I370","v":0},{"$f":"J323*'AER - Inputs'!J370","v":0},{"$f":"K323*'AER - Inputs'!K370","v":0},{"$f":"L323*'AER - Inputs'!L370","v":0},{"$f":"M323*'AER - Inputs'!M370","v":0}]
[{"$f":"'AER - Inputs'!$A$371","v":1},{"$f":"'AER - Inputs'!$B$371","v":0},{"$f":"'AER - Inputs'!$C$371","v":0},{"$f":"'AER - Inputs'!$D$371","v":0},{"$f":"'AER - Inputs'!$E$371","v":0},{"$f":"'AER - Inputs'!$F$371","v":0},{"$f":"'AER - Inputs'!$G$371","v":0},{"$f":"H324*'AER - Inputs'!H371","v":0},{"$f":"I324*'AER - Inputs'!I371","v":0},{"$f":"J324*'AER - Inputs'!J371","v":0},{"$f":"K324*'AER - Inputs'!K371","v":0},{"$f":"L324*'AER - Inputs'!L371","v":0},{"$f":"M324*'AER - Inputs'!M371","v":0}]
[{"$f":"'AER - Inputs'!$A$372","v":1},{"$f":"'AER - Inputs'!$B$372","v":0},{"$f":"'AER - Inputs'!$C$372","v":0},{"$f":"'AER - Inputs'!$D$372","v":0},{"$f":"'AER - Inputs'!$E$372","v":0},{"$f":"'AER - Inputs'!$F$372","v":0},{"$f":"'AER - Inputs'!$G$372","v":0},{"$f":"H325*'AER - Inputs'!H372","v":0},{"$f":"I325*'AER - Inputs'!I372","v":0},{"$f":"J325*'AER - Inputs'!J372","v":0},{"$f":"K325*'AER - Inputs'!K372","v":0},{"$f":"L325*'AER - Inputs'!L372","v":0},{"$f":"M325*'AER - Inputs'!M372","v":0}]
[{"$f":"'AER - Inputs'!$A$373","v":1},{"$f":"'AER - Inputs'!$B$373","v":0},{"$f":"'AER - Inputs'!$C$373","v":0},{"$f":"'AER - Inputs'!$D$373","v":0},{"$f":"'AER - Inputs'!$E$373","v":0},{"$f":"'AER - Inputs'!$F$373","v":0},{"$f":"'AER - Inputs'!$G$373","v":0},{"$f":"H326*'AER - Inputs'!H373","v":0},{"$f":"I326*'AER - Inputs'!I373","v":0},{"$f":"J326*'AER - Inputs'!J373","v":0},{"$f":"K326*'AER - Inputs'!K373","v":0},{"$f":"L326*'AER - Inputs'!L373","v":0},{"$f":"M326*'AER - Inputs'!M373","v":0}]
[{"$f":"'AER - Inputs'!$A$374","v":1},{"$f":"'AER - Inputs'!$B$374","v":0},{"$f":"'AER - Inputs'!$C$374","v":0},{"$f":"'AER - Inputs'!$D$374","v":0},{"$f":"'AER - Inputs'!$E$374","v":0},{"$f":"'AER - Inputs'!$F$374","v":0},{"$f":"'AER - Inputs'!$G$374","v":0},{"$f":"H327*'AER - Inputs'!H374","v":0},{"$f":"I327*'AER - Inputs'!I374","v":0},{"$f":"J327*'AER - Inputs'!J374","v":0},{"$f":"K327*'AER - Inputs'!K374","v":0},{"$f":"L327*'AER - Inputs'!L374","v":0},{"$f":"M327*'AER - Inputs'!M374","v":0}]
[{"$f":"'AER - Inputs'!$A$375","v":1},{"$f":"'AER - Inputs'!$B$375","v":0},{"$f":"'AER - Inputs'!$C$375","v":0},{"$f":"'AER - Inputs'!$D$375","v":0},{"$f":"'AER - Inputs'!$E$375","v":0},{"$f":"'AER - Inputs'!$F$375","v":0},{"$f":"'AER - Inputs'!$G$375","v":0},{"$f":"H328*'AER - Inputs'!H375","v":0},{"$f":"I328*'AER - Inputs'!I375","v":0},{"$f":"J328*'AER - Inputs'!J375","v":0},{"$f":"K328*'AER - Inputs'!K375","v":0},{"$f":"L328*'AER - Inputs'!L375","v":0},{"$f":"M328*'AER - Inputs'!M375","v":0}]
[{"$f":"'AER - Inputs'!$A$376","v":1},{"$f":"'AER - Inputs'!$B$376","v":0},{"$f":"'AER - Inputs'!$C$376","v":0},{"$f":"'AER - Inputs'!$D$376","v":0},{"$f":"'AER - Inputs'!$E$376","v":0},{"$f":"'AER - Inputs'!$F$376","v":0},{"$f":"'AER - Inputs'!$G$376","v":0},{"$f":"H329*'AER - Inputs'!H376","v":0},{"$f":"I329*'AER - Inputs'!I376","v":0},{"$f":"J329*'AER - Inputs'!J376","v":0},{"$f":"K329*'AER - Inputs'!K376","v":0},{"$f":"L329*'AER - Inputs'!L376","v":0},{"$f":"M329*'AER - Inputs'!M376","v":0}]
[{"$f":"'AER - Inputs'!$A$377","v":1},{"$f":"'AER - Inputs'!$B$377","v":0},{"$f":"'AER - Inputs'!$C$377","v":0},{"$f":"'AER - Inputs'!$D$377","v":0},{"$f":"'AER - Inputs'!$E$377","v":0},{"$f":"'AER - Inputs'!$F$377","v":0},{"$f":"'AER - Inputs'!$G$377","v":0},{"$f":"H330*'AER - Inputs'!H377","v":0},{"$f":"I330*'AER - Inputs'!I377","v":0},{"$f":"J330*'AER - Inputs'!J377","v":0},{"$f":"K330*'AER - Inputs'!K377","v":0},{"$f":"L330*'AER - Inputs'!L377","v":0},{"$f":"M330*'AER - Inputs'!M377","v":0}]
[{"$f":"'AER - Inputs'!$A$378","v":1},{"$f":"'AER - Inputs'!$B$378","v":0},{"$f":"'AER - Inputs'!$C$378","v":0},{"$f":"'AER - Inputs'!$D$378","v":0},{"$f":"'AER - Inputs'!$E$378","v":0},{"$f":"'AER - Inputs'!$F$378","v":0},{"$f":"'AER - Inputs'!$G$378","v":0},{"$f":"H331*'AER - Inputs'!H378","v":0},{"$f":"I331*'AER - Inputs'!I378","v":0},{"$f":"J331*'AER - Inputs'!J378","v":0},{"$f":"K331*'AER - Inputs'!K378","v":0},{"$f":"L331*'AER - Inputs'!L378","v":0},{"$f":"M331*'AER - Inputs'!M378","v":0}]
[{"$f":"'AER - Inputs'!$A$379","v":1},{"$f":"'AER - Inputs'!$B$379","v":0},{"$f":"'AER - Inputs'!$C$379","v":0},{"$f":"'AER - Inputs'!$D$379","v":0},{"$f":"'AER - Inputs'!$E$379","v":0},{"$f":"'AER - Inputs'!$F$379","v":0},{"$f":"'AER - Inputs'!$G$379","v":0},{"$f":"H332*'AER - Inputs'!H379","v":0},{"$f":"I332*'AER - Inputs'!I379","v":0},{"$f":"J332*'AER - Inputs'!J379","v":0},{"$f":"K332*'AER - Inputs'!K379","v":0},{"$f":"L332*'AER - Inputs'!L379","v":0},{"$f":"M332*'AER - Inputs'!M379","v":0}]
[{"$f":"'AER - Inputs'!$A$380","v":1},{"$f":"'AER - Inputs'!$B$380","v":0},{"$f":"'AER - Inputs'!$C$380","v":0},{"$f":"'AER - Inputs'!$D$380","v":0},{"$f":"'AER - Inputs'!$E$380","v":0},{"$f":"'AER - Inputs'!$F$380","v":0},{"$f":"'AER - Inputs'!$G$380","v":0},{"$f":"H333*'AER - Inputs'!H380","v":0},{"$f":"I333*'AER - Inputs'!I380","v":0},{"$f":"J333*'AER - Inputs'!J380","v":0},{"$f":"K333*'AER - Inputs'!K380","v":0},{"$f":"L333*'AER - Inputs'!L380","v":0},{"$f":"M333*'AER - Inputs'!M380","v":0}]
[{"$f":"'AER - Inputs'!$A$381","v":1},{"$f":"'AER - Inputs'!$B$381","v":0},{"$f":"'AER - Inputs'!$C$381","v":0},{"$f":"'AER - Inputs'!$D$381","v":0},{"$f":"'AER - Inputs'!$E$381","v":0},{"$f":"'AER - Inputs'!$F$381","v":0},{"$f":"'AER - Inputs'!$G$381","v":0},{"$f":"H334*'AER - Inputs'!H381","v":0},{"$f":"I334*'AER - Inputs'!I381","v":0},{"$f":"J334*'AER - Inputs'!J381","v":0},{"$f":"K334*'AER - Inputs'!K381","v":0},{"$f":"L334*'AER - Inputs'!L381","v":0},{"$f":"M334*'AER - Inputs'!M381","v":0}]
[{"$f":"'AER - Inputs'!$A$382","v":1},{"$f":"'AER - Inputs'!$B$382","v":0},{"$f":"'AER - Inputs'!$C$382","v":0},{"$f":"'AER - Inputs'!$D$382","v":0},{"$f":"'AER - Inputs'!$E$382","v":0},{"$f":"'AER - Inputs'!$F$382","v":0},{"$f":"'AER - Inputs'!$G$382","v":0},{"$f":"H335*'AER - Inputs'!H382","v":0},{"$f":"I335*'AER - Inputs'!I382","v":0},{"$f":"J335*'AER - Inputs'!J382","v":0},{"$f":"K335*'AER - Inputs'!K382","v":0},{"$f":"L335*'AER - Inputs'!L382","v":0},{"$f":"M335*'AER - Inputs'!M382","v":0}]
[{"$f":"'AER - Inputs'!$A$383","v":1},{"$f":"'AER - Inputs'!$B$383","v":0},{"$f":"'AER - Inputs'!$C$383","v":0},{"$f":"'AER - Inputs'!$D$383","v":0},{"$f":"'AER - Inputs'!$E$383","v":0},{"$f":"'AER - Inputs'!$F$383","v":0},{"$f":"'AER - Inputs'!$G$383","v":0},{"$f":"H336*'AER - Inputs'!H383","v":0},{"$f":"I336*'AER - Inputs'!I383","v":0},{"$f":"J336*'AER - Inputs'!J383","v":0},{"$f":"K336*'AER - Inputs'!K383","v":0},{"$f":"L336*'AER - Inputs'!L383","v":0},{"$f":"M336*'AER - Inputs'!M383","v":0}]
[{"$f":"'AER - Inputs'!$A$384","v":1},{"$f":"'AER - Inputs'!$B$384","v":0},{"$f":"'AER - Inputs'!$C$384","v":0},{"$f":"'AER - Inputs'!$D$384","v":0},{"$f":"'AER - Inputs'!$E$384","v":0},{"$f":"'AER - Inputs'!$F$384","v":0},{"$f":"'AER - Inputs'!$G$384","v":0},{"$f":"H337*'AER - Inputs'!H384","v":0},{"$f":"I337*'AER - Inputs'!I384","v":0},{"$f":"J337*'AER - Inputs'!J384","v":0},{"$f":"K337*'AER - Inputs'!K384","v":0},{"$f":"L337*'AER - Inputs'!L384","v":0},{"$f":"M337*'AER - Inputs'!M384","v":0}]
[{"$f":"'AER - Inputs'!$A$385","v":1},{"$f":"'AER - Inputs'!$B$385","v":0},{"$f":"'AER - Inputs'!$C$385","v":0},{"$f":"'AER - Inputs'!$D$385","v":0},{"$f":"'AER - Inputs'!$E$385","v":0},{"$f":"'AER - Inputs'!$F$385","v":0},{"$f":"'AER - Inputs'!$G$385","v":0},{"$f":"H338*'AER - Inputs'!H385","v":0},{"$f":"I338*'AER - Inputs'!I385","v":0},{"$f":"J338*'AER - Inputs'!J385","v":0},{"$f":"K338*'AER - Inputs'!K385","v":0},{"$f":"L338*'AER - Inputs'!L385","v":0},{"$f":"M338*'AER - Inputs'!M385","v":0}]
[{"$f":"'AER - Inputs'!$A$386","v":1},{"$f":"'AER - Inputs'!$B$386","v":0},{"$f":"'AER - Inputs'!$C$386","v":0},{"$f":"'AER - Inputs'!$D$386","v":0},{"$f":"'AER - Inputs'!$E$386","v":0},{"$f":"'AER - Inputs'!$F$386","v":0},{"$f":"'AER - Inputs'!$G$386","v":0},{"$f":"H339*'AER - Inputs'!H386","v":0},{"$f":"I339*'AER - Inputs'!I386","v":0},{"$f":"J339*'AER - Inputs'!J386","v":0},{"$f":"K339*'AER - Inputs'!K386","v":0},{"$f":"L339*'AER - Inputs'!L386","v":0},{"$f":"M339*'AER - Inputs'!M386","v":0}]
[{"$f":"'AER - Inputs'!$A$387","v":1},{"$f":"'AER - Inputs'!$B$387","v":0},{"$f":"'AER - Inputs'!$C$387","v":0},{"$f":"'AER - Inputs'!$D$387","v":0},{"$f":"'AER - Inputs'!$E$387","v":0},{"$f":"'AER - Inputs'!$F$387","v":0},{"$f":"'AER - Inputs'!$G$387","v":0},{"$f":"H340*'AER - Inputs'!H387","v":0},{"$f":"I340*'AER - Inputs'!I387","v":0},{"$f":"J340*'AER - Inputs'!J387","v":0},{"$f":"K340*'AER - Inputs'!K387","v":0},{"$f":"L340*'AER - Inputs'!L387","v":0},{"$f":"M340*'AER - Inputs'!M387","v":0}]
[{"$f":"'AER - Inputs'!$A$388","v":1},{"$f":"'AER - Inputs'!$B$388","v":0},{"$f":"'AER - Inputs'!$C$388","v":0},{"$f":"'AER - Inputs'!$D$388","v":0},{"$f":"'AER - Inputs'!$E$388","v":0},{"$f":"'AER - Inputs'!$F$388","v":0},{"$f":"'AER - Inputs'!$G$388","v":0},{"$f":"H341*'AER - Inputs'!H388","v":0},{"$f":"I341*'AER - Inputs'!I388","v":0},{"$f":"J341*'AER - Inputs'!J388","v":0},{"$f":"K341*'AER - Inputs'!K388","v":0},{"$f":"L341*'AER - Inputs'!L388","v":0},{"$f":"M341*'AER - Inputs'!M388","v":0}]
[{"$f":"'AER - Inputs'!$A$389","v":1},{"$f":"'AER - Inputs'!$B$389","v":0},{"$f":"'AER - Inputs'!$C$389","v":0},{"$f":"'AER - Inputs'!$D$389","v":0},{"$f":"'AER - Inputs'!$E$389","v":0},{"$f":"'AER - Inputs'!$F$389","v":0},{"$f":"'AER - Inputs'!$G$389","v":0},{"$f":"H342*'AER - Inputs'!H389","v":0},{"$f":"I342*'AER - Inputs'!I389","v":0},{"$f":"J342*'AER - Inputs'!J389","v":0},{"$f":"K342*'AER - Inputs'!K389","v":0},{"$f":"L342*'AER - Inputs'!L389","v":0},{"$f":"M342*'AER - Inputs'!M389","v":0}]
[{"$f":"'AER - Inputs'!$A$390","v":1},{"$f":"'AER - Inputs'!$B$390","v":0},{"$f":"'AER - Inputs'!$C$390","v":0},{"$f":"'AER - Inputs'!$D$390","v":0},{"$f":"'AER - Inputs'!$E$390","v":0},{"$f":"'AER - Inputs'!$F$390","v":0},{"$f":"'AER - Inputs'!$G$390","v":0},{"$f":"H343*'AER - Inputs'!H390","v":0},{"$f":"I343*'AER - Inputs'!I390","v":0},{"$f":"J343*'AER - Inputs'!J390","v":0},{"$f":"K343*'AER - Inputs'!K390","v":0},{"$f":"L343*'AER - Inputs'!L390","v":0},{"$f":"M343*'AER - Inputs'!M390","v":0}]
[{"$f":"'AER - Inputs'!$A$391","v":1},{"$f":"'AER - Inputs'!$B$391","v":0},{"$f":"'AER - Inputs'!$C$391","v":0},{"$f":"'AER - Inputs'!$D$391","v":0},{"$f":"'AER - Inputs'!$E$391","v":0},{"$f":"'AER - Inputs'!$F$391","v":0},{"$f":"'AER - Inputs'!$G$391","v":0},{"$f":"H344*'AER - Inputs'!H391","v":0},{"$f":"I344*'AER - Inputs'!I391","v":0},{"$f":"J344*'AER - Inputs'!J391","v":0},{"$f":"K344*'AER - Inputs'!K391","v":0},{"$f":"L344*'AER - Inputs'!L391","v":0},{"$f":"M344*'AER - Inputs'!M391","v":0}]
[{"$f":"'AER - Inputs'!$A$392","v":1},{"$f":"'AER - Inputs'!$B$392","v":0},{"$f":"'AER - Inputs'!$C$392","v":0},{"$f":"'AER - Inputs'!$D$392","v":0},{"$f":"'AER - Inputs'!$E$392","v":0},{"$f":"'AER - Inputs'!$F$392","v":0},{"$f":"'AER - Inputs'!$G$392","v":0},{"$f":"H345*'AER - Inputs'!H392","v":0},{"$f":"I345*'AER - Inputs'!I392","v":0},{"$f":"J345*'AER - Inputs'!J392","v":0},{"$f":"K345*'AER - Inputs'!K392","v":0},{"$f":"L345*'AER - Inputs'!L392","v":0},{"$f":"M345*'AER - Inputs'!M392","v":0}]
[{"$f":"'AER - Inputs'!$A$393","v":1},{"$f":"'AER - Inputs'!$B$393","v":0},{"$f":"'AER - Inputs'!$C$393","v":0},{"$f":"'AER - Inputs'!$D$393","v":0},{"$f":"'AER - Inputs'!$E$393","v":0},{"$f":"'AER - Inputs'!$F$393","v":0},{"$f":"'AER - Inputs'!$G$393","v":0},{"$f":"H346*'AER - Inputs'!H393","v":0},{"$f":"I346*'AER - Inputs'!I393","v":0},{"$f":"J346*'AER - Inputs'!J393","v":0},{"$f":"K346*'AER - Inputs'!K393","v":0},{"$f":"L346*'AER - Inputs'!L393","v":0},{"$f":"M346*'AER - Inputs'!M393","v":0}]
[{"$f":"'AER - Inputs'!$A$394","v":1},{"$f":"'AER - Inputs'!$B$394","v":0},{"$f":"'AER - Inputs'!$C$394","v":0},{"$f":"'AER - Inputs'!$D$394","v":0},{"$f":"'AER - Inputs'!$E$394","v":0},{"$f":"'AER - Inputs'!$F$394","v":0},{"$f":"'AER - Inputs'!$G$394","v":0},{"$f":"H347*'AER - Inputs'!H394","v":0},{"$f":"I347*'AER - Inputs'!I394","v":0},{"$f":"J347*'AER - Inputs'!J394","v":0},{"$f":"K347*'AER - Inputs'!K394","v":0},{"$f":"L347*'AER - Inputs'!L394","v":0},{"$f":"M347*'AER - Inputs'!M394","v":0}]
[{"$f":"'AER - Inputs'!$A$395","v":1},{"$f":"'AER - Inputs'!$B$395","v":0},{"$f":"'AER - Inputs'!$C$395","v":0},{"$f":"'AER - Inputs'!$D$395","v":0},{"$f":"'AER - Inputs'!$E$395","v":0},{"$f":"'AER - Inputs'!$F$395","v":0},{"$f":"'AER - Inputs'!$G$395","v":0},{"$f":"H348*'AER - Inputs'!H395","v":0},{"$f":"I348*'AER - Inputs'!I395","v":0},{"$f":"J348*'AER - Inputs'!J395","v":0},{"$f":"K348*'AER - Inputs'!K395","v":0},{"$f":"L348*'AER - Inputs'!L395","v":0},{"$f":"M348*'AER - Inputs'!M395","v":0}]
[{"$f":"'AER - Inputs'!$A$396","v":1},{"$f":"'AER - Inputs'!$B$396","v":0},{"$f":"'AER - Inputs'!$C$396","v":0},{"$f":"'AER - Inputs'!$D$396","v":0},{"$f":"'AER - Inputs'!$E$396","v":0},{"$f":"'AER - Inputs'!$F$396","v":0},{"$f":"'AER - Inputs'!$G$396","v":0},{"$f":"H349*'AER - Inputs'!H396","v":0},{"$f":"I349*'AER - Inputs'!I396","v":0},{"$f":"J349*'AER - Inputs'!J396","v":0},{"$f":"K349*'AER - Inputs'!K396","v":0},{"$f":"L349*'AER - Inputs'!L396","v":0},{"$f":"M349*'AER - Inputs'!M396","v":0}]
[{"$f":"'AER - Inputs'!$A$397","v":1},{"$f":"'AER - Inputs'!$B$397","v":0},{"$f":"'AER - Inputs'!$C$397","v":0},{"$f":"'AER - Inputs'!$D$397","v":0},{"$f":"'AER - Inputs'!$E$397","v":0},{"$f":"'AER - Inputs'!$F$397","v":0},{"$f":"'AER - Inputs'!$G$397","v":0},{"$f":"H350*'AER - Inputs'!H397","v":0},{"$f":"I350*'AER - Inputs'!I397","v":0},{"$f":"J350*'AER - Inputs'!J397","v":0},{"$f":"K350*'AER - Inputs'!K397","v":0},{"$f":"L350*'AER - Inputs'!L397","v":0},{"$f":"M350*'AER - Inputs'!M397","v":0}]
[{"$f":"'AER - Inputs'!$A$398","v":1},{"$f":"'AER - Inputs'!$B$398","v":0},{"$f":"'AER - Inputs'!$C$398","v":0},{"$f":"'AER - Inputs'!$D$398","v":0},{"$f":"'AER - Inputs'!$E$398","v":0},{"$f":"'AER - Inputs'!$F$398","v":0},{"$f":"'AER - Inputs'!$G$398","v":0},{"$f":"H351*'AER - Inputs'!H398","v":0},{"$f":"I351*'AER - Inputs'!I398","v":0},{"$f":"J351*'AER - Inputs'!J398","v":0},{"$f":"K351*'AER - Inputs'!K398","v":0},{"$f":"L351*'AER - Inputs'!L398","v":0},{"$f":"M351*'AER - Inputs'!M398","v":0}]
[{"$f":"'AER - Inputs'!$A$399","v":1},{"$f":"'AER - Inputs'!$B$399","v":0},{"$f":"'AER - Inputs'!$C$399","v":0},{"$f":"'AER - Inputs'!$D$399","v":0},{"$f":"'AER - Inputs'!$E$399","v":0},{"$f":"'AER - Inputs'!$F$399","v":0},{"$f":"'AER - Inputs'!$G$399","v":0},{"$f":"H352*'AER - Inputs'!H399","v":0},{"$f":"I352*'AER - Inputs'!I399","v":0},{"$f":"J352*'AER - Inputs'!J399","v":0},{"$f":"K352*'AER - Inputs'!K399","v":0},{"$f":"L352*'AER - Inputs'!L399","v":0},{"$f":"M352*'AER - Inputs'!M399","v":0}]
[{"$f":"'AER - Inputs'!$A$400","v":1},{"$f":"'AER - Inputs'!$B$400","v":0},{"$f":"'AER - Inputs'!$C$400","v":0},{"$f":"'AER - Inputs'!$D$400","v":0},{"$f":"'AER - Inputs'!$E$400","v":0},{"$f":"'AER - Inputs'!$F$400","v":0},{"$f":"'AER - Inputs'!$G$400","v":0},{"$f":"H353*'AER - Inputs'!H400","v":0},{"$f":"I353*'AER - Inputs'!I400","v":0},{"$f":"J353*'AER - Inputs'!J400","v":0},{"$f":"K353*'AER - Inputs'!K400","v":0},{"$f":"L353*'AER - Inputs'!L400","v":0},{"$f":"M353*'AER - Inputs'!M400","v":0}]
[{"$f":"'AER - Inputs'!$A$401","v":1},{"$f":"'AER - Inputs'!$B$401","v":0},{"$f":"'AER - Inputs'!$C$401","v":0},{"$f":"'AER - Inputs'!$D$401","v":0},{"$f":"'AER - Inputs'!$E$401","v":0},{"$f":"'AER - Inputs'!$F$401","v":0},{"$f":"'AER - Inputs'!$G$401","v":0},{"$f":"H354*'AER - Inputs'!H401","v":0},{"$f":"I354*'AER - Inputs'!I401","v":0},{"$f":"J354*'AER - Inputs'!J401","v":0},{"$f":"K354*'AER - Inputs'!K401","v":0},{"$f":"L354*'AER - Inputs'!L401","v":0},{"$f":"M354*'AER - Inputs'!M401","v":0}]
[{"$f":"'AER - Inputs'!$A$402","v":1},{"$f":"'AER - Inputs'!$B$402","v":0},{"$f":"'AER - Inputs'!$C$402","v":0},{"$f":"'AER - Inputs'!$D$402","v":0},{"$f":"'AER - Inputs'!$E$402","v":0},{"$f":"'AER - Inputs'!$F$402","v":0},{"$f":"'AER - Inputs'!$G$402","v":0},{"$f":"H355*'AER - Inputs'!H402","v":0},{"$f":"I355*'AER - Inputs'!I402","v":0},{"$f":"J355*'AER - Inputs'!J402","v":0},{"$f":"K355*'AER - Inputs'!K402","v":0},{"$f":"L355*'AER - Inputs'!L402","v":0},{"$f":"M355*'AER - Inputs'!M402","v":0}]
[{"$f":"'AER - Inputs'!$A$403","v":1},{"$f":"'AER - Inputs'!$B$403","v":0},{"$f":"'AER - Inputs'!$C$403","v":0},{"$f":"'AER - Inputs'!$D$403","v":0},{"$f":"'AER - Inputs'!$E$403","v":0},{"$f":"'AER - Inputs'!$F$403","v":0},{"$f":"'AER - Inputs'!$G$403","v":0},{"$f":"H356*'AER - Inputs'!H403","v":0},{"$f":"I356*'AER - Inputs'!I403","v":0},{"$f":"J356*'AER - Inputs'!J403","v":0},{"$f":"K356*'AER - Inputs'!K403","v":0},{"$f":"L356*'AER - Inputs'!L403","v":0},{"$f":"M356*'AER - Inputs'!M403","v":0}]
[{"$f":"'AER - Inputs'!$A$404","v":1},{"$f":"'AER - Inputs'!$B$404","v":0},{"$f":"'AER - Inputs'!$C$404","v":0},{"$f":"'AER - Inputs'!$D$404","v":0},{"$f":"'AER - Inputs'!$E$404","v":0},{"$f":"'AER - Inputs'!$F$404","v":0},{"$f":"'AER - Inputs'!$G$404","v":0},{"$f":"H357*'AER - Inputs'!H404","v":0},{"$f":"I357*'AER - Inputs'!I404","v":0},{"$f":"J357*'AER - Inputs'!J404","v":0},{"$f":"K357*'AER - Inputs'!K404","v":0},{"$f":"L357*'AER - Inputs'!L404","v":0},{"$f":"M357*'AER - Inputs'!M404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":18243295.775194176},{"$f":"SUM(I361:I710)","v":22133322.569765072},24887542.505000889,25355362.7258869,26115282.658968937,27894029.892878436]

{"sheet":"Overview","index":3,"n_rows":36,"n_cols":2,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"OVERVIEW"]
[]
[null,"Overview"]
[null,"This model calculates a forecast tariff for each fee and quoted service for the 2018/19 to 2023/24 period.\nIt calculates a direct cost per service by using standardised labour rates (implicit in the AER 2014-19 determination) multiplied by the number of hours of labour required and then adding matrial and other costs.\nThe labour rate is escalated by a single real escalation factor."]
[]
[null,"Legend"]
[]
[null,"Inputs"]
[null,"This sheet is where all hard-coded data assumptions are entered. The only other sheet with hard-coded data is the \"Calc - Building Block & Xfactor\" sheet which contains the x-factors created by the buttons that control certain goal seek functions."]
[]
[]
[null,"Calc Cost build up (Real)"]
[null,"This sheet calculates the direct cost per service (labour rate x labour hours x extra overheads factor x overtime factor per activity plus materials & other fees). It also calculates the total direct cost per service by multiplying the direct cost per service by the expected volume of activity. It is presented in real dollars of 2018-19."]
[]
[null,"Calc Cost build up"]
[null,"This sheet calculates the total cost per service (labour rate x labour hours x extra overheads factor x overtime factor per activity plus materials & other fees). It also calculates the total revenue required by multiplying the cost per service by the expected volume of activity. It is presented in nominal dollars.\n\nThis sheet calculates the building block costs, which should be the sume of the amounts on the related labour, overtime, overheads and materials cost build up sheets. If the amounts are not equal to this sum the cells turn red with conditional formatting."]
[]
[null,"Calc Cost build up (Labour)"]
[null,"This sheet calculates the labour cost per service (labour rate x labour hours x extra overheads factor x overtime factor per activity plus materials & other fees). It also calculates the revenue required to fund the labour cost by multiplying the cost per service by the expected volume of activity. It is presented in nominal dollars."]
[]
[null,"Calc Cost build up (Overtime)"]
[null,"This sheet calculates the overtime cost per service (overtime labour rate x labour hours x extra overheads factor x overtime factor per activity plus materials & other fees). It also calculates the revenue required to fund overtime hours by multiplying the cost per service by the expected volume of activity. It is presented in nominal dollars."]
[]
[null,"Calc Cost build up (Overheads)"]
[null,"This sheet calculates the overheads cost per service (overtime factor per activity x labour & overtime cost per service). It also calculates the revenue required to fund overheads by multiplying the cost per service by the expected volume of activity. It is presented in nominal dollars."]
[]
[null,"Calc Cost build up (Materials)"]
[null,"This sheet calculates the materials cost and other fixed costs per service. It also calculates the revenue required to fund the materials and other fixed costs by multiplying the cost per service by the expected volume of activity. It is presented in nominal dollars."]
[]
[null,"Calc Revenue & Tariffs"]
[null,"This sheet escalates historic tariffs by the x-factors and CPI, and then multiplies the tariffs by expected volumes to forecast total smooth/expected revenue. This revenue forecast is only valid when the x-factors are set properly."]
[]
[null,"Calc Building Blocks & Xfactors"]
[null,"This sheet adds up the direct cost per service and the expected corprorate income tax to derive a total revenue requirement.\nIt then compares the annual revenue requirement with the expected revenue from prices and, with a VBA macro, calculates the x-factors that are needed to ensure the present value of the two revenue lines are equal."]

{"sheet":"Inputs","index":4,"n_rows":1114,"n_cols":25,"rows_kept":1114,"cut":false,"hidden":false,"merged":[[1112,1,1112,4],[1113,1,1113,4]]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"INPUTS"]
[]
[]
[]
[null,"Model time horizon",null,null,null,"Years","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"First Year of Regulatory Period for Forecast","2019-20"]
[]
[null,"Inflation",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F10))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Forecast Annual CPI",null,null,null,"%",2.4748502983200193E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.3800000000000002E-2,2.5000000000000001E-2,{"$f":"M11","v":2.5000000000000001E-2},{"$f":"N11","v":2.5000000000000001E-2},{"$f":"O11","v":2.5000000000000001E-2},{"$f":"P11","v":2.5000000000000001E-2}]
[null,"Forecast CPI Index, Base ->","2018-19",null,null,"%",{"$f":"IF($C12=G$7,1,IF(MATCH($C12,ModelYears)>MATCH(G$7,ModelYears),H12/(1+H$11),F12*(1+G$11)))","v":0.88904628988958279},0.91020559158895487,0.93186848466877203,0.95404695460388889,0.97675327212346152,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Forecast CPI Index, Base ->","2015-16",null,null,"%",{"$f":"IF($C13=G$7,1,IF(MATCH($C13,ModelYears)>MATCH(G$7,ModelYears),H13/(1+H$11),F13*(1+G$11)))","v":0.95404695460388889},0.97675327212346152,1,1.0238,1.0481664400000001,1.0731128012720001,1.0999406213038001,1.127439136836395,1.1556251152573047,1.1845157431387372,1.2141286367172055]
[null,"Forecast CPI Index, Base ->","2013-14",null,null,"%",{"$f":"IF($C14=G$7,1,IF(MATCH($C14,ModelYears)>MATCH(G$7,ModelYears),H14/(1+H$11),F14*(1+G$11)))","v":1},1.0238,1.0481664400000001,1.0731128012720001,1.0986528859422737,1.1248008246276999,1.1529208452433923,1.181743866374477,1.2112874630338388,1.2415696496096846,1.2726088908499267]
[null,"Actual Annual CPI",null,null,null,"%",{"$f":"'[1]CPI & Indexes'!G7","v":1.76278015613196E-2},{"$f":"'[1]CPI & Indexes'!H7","v":2.4498886414253906E-2},{"$f":"'[1]CPI & Indexes'!I7","v":2.4879227053140163E-2},{"$f":"'[1]CPI & Indexes'!J7","v":1.5083667216591934E-2},{"$f":"'[1]CPI & Indexes'!K7","v":1.2769909449732886E-2},{"$f":"'[1]CPI & Indexes'!L7","v":1.9486474094452033E-2},2.5000000000000001E-2,{"$f":"M15","v":2.5000000000000001E-2},{"$f":"N15","v":2.5000000000000001E-2},{"$f":"O15","v":2.5000000000000001E-2},{"$f":"P15","v":2.5000000000000001E-2}]
[null,"Actual CPI Index, Base ->","2018-19",null,null,"%",{"$f":"IF($C16=G$7,1,IF(MATCH($C16,ModelYears)>MATCH(G$7,ModelYears),H16/(1+H$15),F16*(1+G$15)))","v":0.90870249606476294},{"$f":"IF($C16=H$7,1,IF(MATCH($C16,ModelYears)>MATCH(H$7,ModelYears),I16/(1+I$15),G16*(1+H$15)))","v":0.93096469530020254},0.95412637733303374,0.96851810209129763,0.98088599055543069,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Actual CPI Index, Base ->","2015-16",null,null,"%",{"$f":"IF($C17=G$7,1,IF(MATCH($C17,ModelYears)>MATCH(G$7,ModelYears),H17/(1+H$15),F17*(1+G$15)))","v":0.95239217534763132},0.97572472307329716,1,1.0150836672165919,1.0280461937308507,1.0480791892528869,1.0742811689842089,1.101138198208814,1.1286666531640341,1.1568833194931349,1.1858054024804632]
[null,"Actual CPI Index, Base ->","2013-14",null,null,"%",{"$f":"IF($C18=G$7,1,IF(MATCH($C18,ModelYears)>MATCH(G$7,ModelYears),H18/(1+H$15),F18*(1+G$15)))","v":1},1.0244988864142539,1.0499876268250434,1.0658252907696115,1.0794357832219748,1.1004701806483543,1.127981935164563,1.156181483543677,1.1850860206322689,1.2147131711480754,1.2450810004267772]
[null,"Actual /Forecast Mixed Annual CPI",null,null,null,"%",{"$f":"IF(G15=\"\",G11,G15)","v":1.76278015613196E-2},{"$f":"IF(H15=\"\",H11,H15)","v":2.4498886414253906E-2},2.4879227053140163E-2,1.5083667216591934E-2,1.2769909449732886E-2,1.9486474094452033E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2018-19",null,null,"%",{"$f":"IF($C20=G$7,1,IF(MATCH($C20,ModelYears)>MATCH(G$7,ModelYears),H20/(1+H$19),F20*(1+G$19)))","v":0.90870249606476294},0.93096469530020254,0.95412637733303374,0.96851810209129763,0.98088599055543069,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2015-16",null,null,"%",{"$f":"IF($C21=G$7,1,IF(MATCH($C21,ModelYears)>MATCH(G$7,ModelYears),H21/(1+H$19),F21*(1+G$19)))","v":0.95239217534763132},0.97572472307329716,1,1.0150836672165919,1.0280461937308507,1.0480791892528869,1.0742811689842089,1.101138198208814,1.1286666531640341,1.1568833194931349,1.1858054024804632]
[null,"Actual /Forecast Mixed Annual CPI, Base ->","2013-14",null,null,"%",{"$f":"IF($C22=G$7,1,IF(MATCH($C22,ModelYears)>MATCH(G$7,ModelYears),H22/(1+H$19),F22*(1+G$19)))","v":1},1.0244988864142539,1.0499876268250434,1.0658252907696115,1.0794357832219748,1.1004701806483543,1.127981935164563,1.156181483543677,1.1850860206322689,1.2147131711480754,1.2450810004267772]
[]
[null,"Cost of Capital & Rate of Return",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F24))","v":"2013-14"},"2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Nominal WACC",null,null,null,"%",null,{"$f":"[1]WACC!D23","v":6.7476566015924833E-2},{"$f":"[1]WACC!E23","v":6.6843055484148609E-2},{"$f":"[1]WACC!F23","v":6.5947450285833195E-2},{"$f":"[1]WACC!G23","v":6.5024851120531871E-2},{"$f":"[1]WACC!H23","v":6.3967602817511154E-2},{"$f":"[1]WACC!I23","v":6.1100000000000002E-2},{"$f":"[1]WACC!J23","v":6.1100000000000002E-2},{"$f":"[1]WACC!K23","v":6.1100000000000002E-2},{"$f":"[1]WACC!L23","v":6.1100000000000002E-2},{"$f":"[1]WACC!M23","v":6.1100000000000002E-2}]
[null,"Rate of Return on Debt",null,null,null,"%",6.5066145438031742E-2,{"$f":"[1]WACC!D21","v":6.5127610026541397E-2},{"$f":"[1]WACC!E21","v":6.4071759140247694E-2},{"$f":"[1]WACC!F21","v":6.2579083809722005E-2},{"$f":"[1]WACC!G21","v":6.10414185342198E-2},{"$f":"[1]WACC!H21","v":5.9279338029185273E-2},{"$f":"[1]WACC!I21","v":5.3900000000000003E-2},{"$f":"[1]WACC!J21","v":5.3900000000000003E-2},{"$f":"[1]WACC!K21","v":5.3900000000000003E-2},{"$f":"[1]WACC!L21","v":5.3900000000000003E-2},{"$f":"[1]WACC!M21","v":5.3900000000000003E-2}]
[null,"Rate of Return on Equity",null,null,null,"%",7.0999999999999994E-2,{"$f":"[1]WACC!D22","v":7.0999999999999994E-2},{"$f":"[1]WACC!E22","v":7.0999999999999994E-2},{"$f":"[1]WACC!F22","v":7.0999999999999994E-2},{"$f":"[1]WACC!G22","v":7.0999999999999994E-2},{"$f":"[1]WACC!H22","v":7.0999999999999994E-2},{"$f":"[1]WACC!I22","v":7.1900000000000006E-2},{"$f":"[1]WACC!J22","v":7.1900000000000006E-2},{"$f":"[1]WACC!K22","v":7.1900000000000006E-2},{"$f":"[1]WACC!L22","v":7.1900000000000006E-2},{"$f":"[1]WACC!M22","v":7.1900000000000006E-2}]
[null,"Approved X-factors",null,null,null,"%",null,null,-1.0200000000000001E-2,-1.0699999999999999E-2,-1.11E-2,-1.0999999999999999E-2]
[]
[null,"Labour Rates ($/hour nominal) [Hard code the values you want to use as the base year this could be 2016-17, 2017-18, etc]",null,null,null,"Units",null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F30))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Type of Labour Hourly Rates","Rate","Description"]
[null,"Admin",1,"Admin",null,"$/hour nominal",null,89.06,{"$f":"H32*(1+I$51)*(1+I$19)","v":91.27574396135266},92.652516908212547,93.835681159420261,95.664207729468558,99.574773038929862,104.14436701709025,109.31768325626247,114.73844457546217,119.96295570971421]
[null,"Technical",2,"Technical",null,"$/hour nominal",null,142.81,{"$f":"H33*(1+I$51)*(1+I$19)","v":146.36300241545894},148.57069323671496,150.46792753623185,153.40001690821254,159.6707089343092,166.99817037627065,175.29371598727653,183.98604614666243,192.36368408830327]
[null,"Engineer",3,"Engineer",null,"$/hour nominal",null,177.52,{"$f":"H34*(1+I$51)*(1+I$19)","v":181.93656038647345},184.6808309178744,187.03918840579709,190.68392270531399,198.47870772367881,207.58711018272925,217.89888986808577,228.70389266826916,239.11771724217914]
[null,"Field Worker",4,"Field Worker",null,"$/hour nominal",null,133.80000000000001,{"$f":"H35*(1+I$51)*(1+I$19)","v":137.12884057971016},139.19724637681159,140.97478260869565,143.72188405797101,149.5969529823582,156.46211887364339,164.23429170994748,172.37821563212268,180.22730152660867]
[null,"Senior Engineer",5,"Senior Engineer",null,"$/hour nominal",null,210.96,{"$f":"H36*(1+I$51)*(1+I$19)","v":216.20852173913045},219.46973913043476,222.2723478260869,226.60365217391296,235.86676533003197,246.69094617028253,258.94518818483192,271.78556330158887,284.16107272087709]
[null,null,6,"Traffic Controllers & Supervisors - External Contractors",null,"$/hour nominal",null,77.625776567825866,{"$f":"H37*(1+I$51)*(1+I$19)","v":79.557045888233134},80.757057893146381,81.788318209868692,83.382084153894098,86.790580324634433,90.773493879028791,95.282619081102538,100.0074204171873,104.56116771096193]
[null,null,7,"Operations Manager",null,"$/hour nominal",null,102.70451722348282,{"$f":"H38*(1+I$51)*(1+I$19)","v":105.25972622686899},106.84742890858466,108.21186090068406,110.32052852483768,114.83021550192194,120.09989822631333,126.06579702250225,132.31705094426439,138.34198799537677]
[null,null,8,"Engineering Officer / Project Manager",null,"$/hour nominal",null,99.597432713057685,{"$f":"H39*(1+I$51)*(1+I$19)","v":102.0753398554357},103.61501031283562,104.93816461216367,106.98303943839795,111.35629640313061,116.46655722466467,122.25197173212395,128.31410861447895,134.15677531279792]
[null,null,9,"EFM",null,"$/hour nominal",null,66.358885786525192,{"$f":"H40*(1+I$51)*(1+I$19)","v":68.009843573001547},69.035681420909171,69.917260821454789,71.279701713207118,74.193476210526796,77.59829503926629,81.452949221309922,85.491975509843343,89.384775169042328]
[null,null,10,"All staff involved in disconnections / reconnections (Meter Box)",null,"$/hour nominal",null,100.41605407523352,{"$f":"H41*(1+I$51)*(1+I$19)","v":102.91432788435165},104.46665335797844,105.80068306187647,107.86236533153705,112.27156741529629,117.42383101301485,123.25679758859312,129.36876100379288,135.25945034326867]
[null,null,11,"All staff involved in disconnections / reconnections (Site Visit)",null,"$/hour nominal",null,33.342633901453766,{"$f":"H42*(1+I$51)*(1+I$19)","v":34.172172860837762},34.687614544338494,35.130572241096935,35.815143226996348,37.279196084183567,38.989978692448666,40.926785220847108,42.956231213809573,44.912204288853758]
[null,null,12,"All staff involved in disconnections / reconnections (Meter Box)",null,"$/hour nominal",null,37.656020278212573,{"$f":"H43*(1+I$51)*(1+I$19)","v":38.592872956631872},39.174995009241918,39.675256148203673,40.448386999326395,42.101837780736112,44.033936629880571,46.221299095722422,48.513285376422338,50.722293878725758]
[null,null,13,"R4 - Field Worker",null,"$/hour nominal",null,102.00276829256721,{"$f":"H44*(1+I$51)*(1+I$19)","v":104.54051832496684},106.11737271403067,107.47248195463239,109.56674169010779,114.04561533881578,119.27929191354522,125.20442752603634,131.41296851875629,137.39673899561515]
[null,null,14,"R1 - Admin",null,"$/hour nominal",null,95.225229492156203,{"$f":"H45*(1+I$51)*(1+I$19)","v":97.594359597878935},99.066440440269744,100.33150991419934,102.28661728299964,106.46789371504003,111.35382045270337,116.88526247056406,122.6812790957942,128.26746000465874]
[null,null,15,"R2 - Technical Specialist",null,"$/hour nominal",null,152.69610401723364,{"$f":"H46*(1+I$51)*(1+I$19)","v":156.49506505920829},158.85558454160028,160.8841559717809,164.0192209093328,170.7240051812808,178.55871433697027,187.42852384259214,196.72258553413846,205.68017025898627]
[null,null,16,"R3 - Engineer",null,"$/hour nominal",null,189.80892364077667,{"$f":"H47*(1+I$51)*(1+I$19)","v":194.53122294874768},197.46546717894324,199.98708331426755,203.88412643249603,212.21850990673599,221.95744674111728,232.98306527930086,244.53605058483478,255.67077812740871]
[null,null,17,"R4 - Field Worker",null,"$/hour nominal",null,143.06238160847184,{"$f":"H48*(1+I$51)*(1+I$19)","v":146.62166308327198},148.83325545596333,150.73384265124494,153.67111377122563,159.95288770573052,167.29329863655644,175.6035045874857,184.31119630605511,192.70363966565623]
[null,null,18,"Blended (69% R2 Tech & 31% R4 Field Worker)",null,"$/hour nominal",null,157.92327790551292,{"$f":"H49*(1+I$51)*(1+I$19)","v":161.85228699350031},164.29361302875461,166.39162759030125,169.63401373087336,176.56831972833257,184.6712307964707,193.84467631782593,203.45689725058395,212.72112275894835]
[null,"Labour Rate Escalation"]
[null,"Labour escalation",null,null,null,"%",null,0,0,0,0,0,{"$f":"'[2]Expected Wage Changes'!K31/100","v":1.5490770724852037E-2},{"$f":"'[2]Expected Wage Changes'!L31/100","v":2.0381542469145236E-2},{"$f":"'[2]Expected Wage Changes'!M31/100","v":2.4072653697064662E-2},{"$f":"'[2]Expected Wage Changes'!N31/100","v":2.3987543395615134E-2},{"$f":"'[2]Expected Wage Changes'!O31/100","v":2.0033262554146707E-2}]
[]
[null,"Volumes (Number of times the service is provided per year. If a service is provided to train 20 individuals in one session, then there are 20 services provided)"]
[null,"Grouping 1","Grouping 2","Grouping 3","Grouping 4","Charge  by","Tariff Type",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G54)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",282,169.99994793339914,147.99974265477303,{"$f":"J55","v":147.99974265477303},{"$f":"K55","v":147.99974265477303},147.99974265477303,147.99974265477303,147.99974265477303,147.99974265477303,147.99974265477303]
[{"$f":"IF(C56<>C55,IF(A55=1,0,1),A55)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",208,246.99990546773179,218.99959616595146,{"$f":"J56","v":218.99959616595146},218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146,218.99959616595146]
[{"$f":"IF(C57<>C56,IF(A56=1,0,1),A56)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",97,120.99992762373215,103.99966743078379,{"$f":"J57","v":103.99966743078379},103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379,103.99966743078379]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",26,8.9999963073332658,5.9999802042133368,{"$f":"J58","v":5.9999802042133368},5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368,5.9999802042133368]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",105,106.99993722466562,115.99967534909842,{"$f":"J59","v":115.99967534909842},115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842,115.99967534909842]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",0,204,242,{"$f":"J60","v":242},242,242,242,242,242,242]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",55,417.99918554001397,519.99987647341095,{"$f":"J61","v":519.99987647341095},519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095,519.99987647341095]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",31,54,70,{"$f":"J62","v":70},70,70,70,70,70,70]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",0,0,0,{"$f":"J63","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",1,0,3,{"$f":"J64","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",1,0,0,{"$f":"J65","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",3,1,1,{"$f":"J66","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",0,3,0,{"$f":"J67","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",17,17,25,{"$f":"J68","v":25},25,25,25,25,25,25]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",0,0,0,{"$f":"J69","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",9,3,5,{"$f":"J70","v":5},5,5,5,5,5,5]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",1,1,0,{"$f":"J71","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",13,14,11,{"$f":"J72","v":11},11,11,11,11,11,11]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",1,0,2,{"$f":"J73","v":2},2,2,2,2,2,2]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",3,0,3,{"$f":"J74","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",90,62,118,{"$f":"J75","v":118},118,118,118,118,118,118]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",104,92,135,{"$f":"J76","v":135},135,135,135,135,135,135]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",28,9,13,{"$f":"J77","v":13},13,13,13,13,13,13]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",74,75,84,{"$f":"J78","v":84},84,84,84,84,84,84]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",9,2,4,{"$f":"J79","v":4},4,4,4,4,4,4]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",33,33,24,{"$f":"J80","v":24},24,24,24,24,24,24]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",2,1,1,{"$f":"J81","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",57,56,36,{"$f":"J82","v":36},36,36,36,36,36,36]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",0,337,336,{"$f":"J83","v":336},336,336,336,336,336,336]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",1811,1216,1359,{"$f":"J84","v":1359},1359,1359,1359,1359,1359,1359]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",222,217,242,{"$f":"J85","v":242},242,242,242,242,242,242]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",2,2,0,{"$f":"ROUND(AVERAGE($H$86:$J$86),0)","v":1},{"$f":"ROUND(AVERAGE($H$86:$J$86),0)","v":1},1,1,1,1,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",75,11,4,{"$f":"J87","v":4},4,4,4,4,4,4]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",2,0,0,{"$f":"J88","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",10,79,87,{"$f":"J89","v":87},87,87,87,87,87,87]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",131,161,149,{"$f":"J90","v":149},149,149,149,149,149,149]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",210,178,152,{"$f":"J91","v":152},152,152,152,152,152,152]
[{"$f":"IF(C92<>C91,IF(A91=1,0,1),A91)","v":1},"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",55,65,49,{"$f":"J92","v":49},49,49,49,49,49,49]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",18,18,18,{"$f":"J93","v":18},18,18,18,18,18,18]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,2,4,{"$f":"ROUND(AVERAGE($H$94:$J$94),0)","v":2},{"$f":"ROUND(AVERAGE($H$94:$J$94),0)","v":2},2,2,2,2,2]
[{"$f":"IF(C95<>C94,IF(A94=1,0,1),A94)","v":1},"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",27,23,20,20,20,20,20,20,20,20]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",3,5,5,{"$f":"J96","v":5},5,5,5,5,5,5]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",3,3,7,{"$f":"J97","v":7},7,7,7,7,7,7]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",10,9,4,{"$f":"J98","v":4},4,4,4,4,4,4]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,1,0,{"$f":"J99","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",5,9,6,{"$f":"J100","v":6},6,6,6,6,6,6]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",145,168,168,{"$f":"J101","v":168},168,168,168,168,168,168]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",112,110,88,{"$f":"J102","v":88},88,88,88,88,88,88]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",122,141,135,{"$f":"J103","v":135},135,135,135,135,135,135]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",55,68,50,{"$f":"J104","v":50},50,50,50,50,50,50]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",32,24,36,{"$f":"J105","v":36},36,36,36,36,36,36]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",141,132,153,{"$f":"J106","v":153},153,153,153,153,153,153]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",70,106,97,{"$f":"J107","v":97},97,97,97,97,97,97]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",3,0,3,{"$f":"J108","v":3},3,3,3,3,3,3]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",70,82.53,98,{"$f":"J109","v":98},98,98,98,98,98,98]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",347,225,210,{"$f":"J110","v":210},210,210,210,210,210,210]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",0,0,0,0,0,3,3,3,3,3]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",11,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",204,179,150,{"$f":"J113","v":150},150,150,150,150,150,150]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",0,0,0,{"$f":"J114","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",85,73,74,{"$f":"J115","v":74},74,74,74,74,74,74]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",65,60,66,{"$f":"J116","v":66},66,66,66,66,66,66]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",71,71,87,{"$f":"J117","v":87},87,87,87,87,87,87]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",2,0,2,{"$f":"J118","v":2},2,2,2,2,2,2]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,0,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",57,61,41,{"$f":"J120","v":41},41,41,41,41,41,41]
[{"$f":"IF(C121<>C120,IF(A120=1,0,1),A120)","v":0},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",30,39,51,{"$f":"J121","v":51},51,51,51,51,51,51]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",5,9,0,{"$f":"J122","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",38,55,54,{"$f":"J123","v":54},54,54,54,54,54,54]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",2,2,0,{"$f":"J124","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",58,10,5,{"$f":"J125","v":5},5,5,5,5,5,5]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",2,0,0,{"$f":"J126","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",27,78,86,{"$f":"J127","v":86},86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",4,0,0,{"$f":"J128","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",51,65,49,{"$f":"J129","v":49},49,49,49,49,49,49]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",3,0,0,1,1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",3,2,3,{"$f":"J131","v":3},3,3,3,3,3,3]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",11,0,0,{"$f":"J132","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",0,14,14,{"$f":"J133","v":14},14,14,14,14,14,14]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",0,2,1,{"$f":"J134","v":1},1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",0,0,0,{"$f":"J135","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,3,5,{"$f":"J136","v":5},5,5,5,5,5,5]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",20,27,22,{"$f":"J137","v":22},22,22,22,22,22,22]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",3,4,2,{"$f":"J138","v":2},2,2,2,2,2,2]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",3,3,7,{"$f":"J139","v":7},7,7,7,7,7,7]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",17,2,4,{"$f":"J140","v":4},4,4,4,4,4,4]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,1,0,{"$f":"J141","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",6,10,6,{"$f":"J142","v":6},6,6,6,6,6,6]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",144,168,166,{"$f":"J143","v":166},166,166,166,166,166,166]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",113,109,86,{"$f":"J144","v":86},86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",124,142,137,{"$f":"J145","v":137},137,137,137,137,137,137]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",55,65,49,{"$f":"J146","v":49},49,49,49,49,49,49]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",17,0,0,{"$f":"J147","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",204,191,157,{"$f":"J148","v":157},157,157,157,157,157,157]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",84,80,76,{"$f":"J149","v":76},76,76,76,76,76,76]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",66,60,64,{"$f":"J150","v":64},64,64,64,64,64,64]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",71,69,88,{"$f":"J151","v":88},88,88,88,88,88,88]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",3,1,4,{"$f":"J152","v":4},4,4,4,4,4,4]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",3,1,1,{"$f":"J153","v":1},1,1,1,1,1,1]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",56,65,44,{"$f":"J154","v":44},44,44,44,44,44,44]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",31,38,45,{"$f":"J155","v":45},45,45,45,45,45,45]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",5,9,0,{"$f":"J156","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",39,53,59,{"$f":"J157","v":59},59,59,59,59,59,59]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",0,0,0,{"$f":"J158","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",0,0,0,{"$f":"J159","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",0,0,0,{"$f":"J160","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",0,0,0,{"$f":"J161","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",0,0,0,{"$f":"J162","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,0,0,{"$f":"J163","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,0,0,{"$f":"J164","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,0,0,{"$f":"J165","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",0,0,0,{"$f":"J166","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",89,92,93,{"$f":"J167","v":93},93,93,93,93,93,93]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",4,0,0,{"$f":"J168","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",51,60,50,{"$f":"J169","v":50},50,50,50,50,50,50]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",18,19,18,{"$f":"J170","v":18},18,18,18,18,18,18]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",50,52,46,{"$f":"J171","v":46},46,46,46,46,46,46]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",144,167,166,{"$f":"J172","v":166},166,166,166,166,166,166]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",112,111,86,{"$f":"J173","v":86},86,86,86,86,86,86]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",122,139,136,{"$f":"J174","v":136},136,136,136,136,136,136]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",56,64,50,{"$f":"J175","v":50},50,50,50,50,50,50]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,0,{"$f":"J176","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",75,74,60,{"$f":"J177","v":60},60,60,60,60,60,60]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",39,58,58,{"$f":"J178","v":58},58,58,58,58,58,58]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",22,15,14,{"$f":"J179","v":14},14,14,14,14,14,14]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",34,40,59,{"$f":"J180","v":59},59,59,59,59,59,59]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",0,0,0,{"$f":"J181","v":0},0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",20,19,32,{"$f":"J182","v":32},32,32,32,32,32,32]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",10,10,11,{"$f":"J183","v":11},11,11,11,11,11,11]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",4,14,13,{"$f":"J184","v":13},13,13,13,13,13,13]
[{"$f":"IF(C185<>C184,IF(A184=1,0,1),A184)","v":0},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",123,172,184,{"$f":"J185","v":184},184,184,184,184,184,184]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",4,0,0,{"$f":"J186","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",171,156,144,{"$f":"J187","v":144},144,144,144,144,144,144]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0,0,{"$f":"J188","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,0,3,{"$f":"J189","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,1,0,{"$f":"J190","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",0,0,0,{"$f":"J191","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",0,0,1,{"$f":"J192","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",0,0,0,{"$f":"J193","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0,0,{"$f":"J194","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,0,0,{"$f":"J195","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,{"$f":"J196","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,0,0,{"$f":"J197","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,0,3,{"$f":"J198","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,{"$f":"J199","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",5,0,0,{"$f":"J200","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",191,187,183,{"$f":"J201","v":183},183,183,183,183,183,183]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",10,16,10,{"$f":"J202","v":10},10,10,10,10,10,10]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",27,31,39,{"$f":"J203","v":39},39,39,39,39,39,39]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",9,10,5,{"$f":"J204","v":5},5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,1,1,{"$f":"J205","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,2,0,{"$f":"J206","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,0,0,{"$f":"J207","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",2,2,1,{"$f":"J208","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,1,0,{"$f":"J209","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1,0,{"$f":"J210","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",9,6,2,{"$f":"J211","v":2},2,2,2,2,2,2]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",13,17,22,{"$f":"J212","v":22},22,22,22,22,22,22]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",6,2,3,{"$f":"J213","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",5,0,0,{"$f":"J214","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",11,18,16,{"$f":"J215","v":16},16,16,16,16,16,16]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,0,0,{"$f":"J216","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",106,141,141,{"$f":"J217","v":141},141,141,141,141,141,141]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",2,0,0,{"$f":"J218","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",40,44,50,{"$f":"J219","v":50},50,50,50,50,50,50]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0,1,{"$f":"J220","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,2,0,{"$f":"J221","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,1,1,{"$f":"J222","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0,0,{"$f":"J223","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0,0,{"$f":"J224","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,0,0,{"$f":"J225","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0,0,{"$f":"J226","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,0,0,{"$f":"J227","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,{"$f":"J228","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,0,0,{"$f":"J229","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,0,0,{"$f":"J230","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,{"$f":"J231","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",5,5,3,{"$f":"J232","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",5,6,9,{"$f":"J233","v":9},9,9,9,9,9,9]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,2,0,{"$f":"J234","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0,1,{"$f":"J235","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,0,{"$f":"J236","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,0,1,{"$f":"J237","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0,0,{"$f":"J238","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0,0,{"$f":"J239","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0,0,{"$f":"J240","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",5,4,0,{"$f":"J241","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",14,25,10,{"$f":"J242","v":10},10,10,10,10,10,10]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",4,1,2,{"$f":"J243","v":2},2,2,2,2,2,2]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0,1,{"$f":"J244","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,3,0,{"$f":"J245","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,0,{"$f":"J246","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,1,0,{"$f":"J247","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,1,2,{"$f":"J248","v":2},2,2,2,2,2,2]
[{"$f":"IF(C249<>C248,IF(A248=1,0,1),A248)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,0,0,{"$f":"J249","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,2,3,{"$f":"J250","v":3},3,3,3,3,3,3]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",14,10,5,{"$f":"J251","v":5},5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,0,0,{"$f":"J252","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",3,1,1,{"$f":"J253","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,5,14,{"$f":"J254","v":14},14,14,14,14,14,14]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,4,1,{"$f":"J255","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",2,0,1,{"$f":"J256","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",2,3,6,{"$f":"J257","v":6},6,6,6,6,6,6]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,0,1,{"$f":"J258","v":1},1,1,1,1,1,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,1,0,{"$f":"J259","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0,0,{"$f":"J260","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0,0,{"$f":"J261","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",0,0,0,{"$f":"J262","v":0},0,0,0,0,0,0]
[{"$f":"IF(C263<>C262,IF(A262=1,0,1),A262)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",50,51,49,{"$f":"J263","v":49},49,49,49,49,49,49]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",60,106,76,{"$f":"J264","v":76},76,76,76,76,76,76]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",13,11,5,{"$f":"J265","v":5},5,5,5,5,5,5]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",82,91,95,{"$f":"J266","v":95},95,95,95,95,95,95]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",67,60,77,{"$f":"J267","v":77},77,77,77,77,77,77]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",3,13,4,{"$f":"J268","v":4},4,4,4,4,4,4]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",49,55,73,{"$f":"J269","v":73},73,73,73,73,73,73]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",22,32,30,{"$f":"J270","v":30},30,30,30,30,30,30]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",1,1,0,{"$f":"J271","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",27259,27171,31801,{"$f":"J272","v":31801},31801,31801,31801,31801,31801,31801]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",11139,9484,9481,{"$f":"J273","v":9481},9481,9481,9481,9481,9481,9481]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",0,1,0,{"$f":"J274","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",0,0,0,{"$f":"J275","v":0},0,0,0,0,0,0]
[{"$f":"IF(C276<>C275,IF(A275=1,0,1),A275)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",0,0,0,{"$f":"J276","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",0,0,0,{"$f":"J277","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",1254,0,0,{"$f":"J278","v":0},0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",65,37,11,{"$f":"J280","v":11},11,11,11,11,11,11]
[0,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",6359,5820,5258,{"$f":"J281","v":5258},5258,5258,5258,5258,5258,5258]
[0,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",0,0,0,{"$f":"J282","v":0},0,0,0,0,0,0]
[null,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",0,0,0,0,0,50,50,50,50,50]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",5,1,2,{"$f":"J284","v":2},{"$f":"K284","v":2},{"$f":"L284","v":2},{"$f":"M284","v":2},{"$f":"N284","v":2},{"$f":"O284","v":2},{"$f":"P284","v":2}]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",2,4,1,1,1,1,1,1,1,1]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",35,79,72,72,72,72,72,72,72,72]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",7,6,8,8,8,8,8,8,8,8]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",0,0,4,4,4,4,4,4,4,4]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",0,0,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",8,17.000167603273201,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002,12.000000000000002]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",1,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",96,132.00126195405721,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079,145.9994714867079]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",0,1,2,2,2,2,2,2,2,2]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",6,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",44,38,43,43,43,43,43,43,43,43]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",2,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",117,101,103,103,103,103,103,103,103,103]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",151,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",1126,1206,1279,1279,1279,1279,1279,1279,1279,1279]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",0,0,0,0,0,50,50,50,50,50]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",1570,1078,1045,{"$f":"J305","v":1045},{"$f":"K305","v":1045},{"$f":"L305","v":1045},{"$f":"M305","v":1045},{"$f":"N305","v":1045},{"$f":"O305","v":1045},{"$f":"P305","v":1045}]
[0,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",0,0,0,0,0,20,20,20,20,20]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",0,0,0,0,0,{"$f":"M81","v":1},{"$f":"N81","v":1},1,1,1]
[0,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",0,0,0,0,0,8000,8000,8000,8000,8000]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",0,0,0,{"$f":"J309","v":0},{"$f":"K309","v":0},{"$f":"L309","v":0},{"$f":"M309","v":0},{"$f":"N309","v":0},{"$f":"O309","v":0},{"$f":"P309","v":0}]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",0,0,0,0,0,1500,1500,1500,1500,1500]
[{"$f":"IF(C312<>C311,IF(A311=1,0,1),A311)","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",17922,19365,33233,{"$f":"J312","v":33233},{"$f":"K312","v":33233},{"$f":"L312","v":33233},{"$f":"M312","v":33233},{"$f":"N312","v":33233},{"$f":"O312","v":33233},{"$f":"P312","v":33233}]
[{"$f":"IF(C313<>C312,IF(A312=1,0,1),A312)","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",0,0,0,0,0,2700,2700,2700,2700,2700]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",1,3,1,{"$f":"J314","v":1},{"$f":"K314","v":1},{"$f":"L314","v":1},{"$f":"M314","v":1},{"$f":"N314","v":1},{"$f":"O314","v":1},{"$f":"P314","v":1}]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,2,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",45,58,10,10,10,10,10,10,10,10]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",14,17,6,6,6,6,6,6,6,6]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",0,2,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",0,1,1,1,1,1,1,1,1,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",17,16,5,5,5,5,5,5,5,5]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",42,55,30,30,30,30,30,30,30,30]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",11,11,6,6,6,6,6,6,6,6]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",29615,25164,26696,26696,26696,26696,26696,26696,26696,26696]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",2876,1674,2017,2017,2017,2017,2017,2017,2017,2017]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",49,11,34,34,34,34,34,34,34,34]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",178,14,9,9,9,9,9,9,9,9]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",159,59,51,51,51,51,51,51,51,51]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",165,79,30,30,30,30,30,30,30,30]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",33267,29987,22585,{"$f":"ROUND((J333*(1+K$1114)),0)","v":21591},{"$f":"ROUND((K333*(1+L$1114)),0)","v":20425},{"$f":"ROUND((L333*(1+M$1114)),0)","v":19322},{"$f":"ROUND((M333*(1+N$1114)),0)","v":18375},{"$f":"ROUND((N333*(1+O$1114)),0)","v":17787},{"$f":"ROUND((O333*(1+P$1114)),0)","v":17271},{"$f":"ROUND((P333*(1+Q$1114)),0)","v":16770}]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",454,20,168,{"$f":"ROUND((J334*(1+K$1114)),0)","v":161},152,144,137,133,129,125]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",59,177,111,106,100,95,90,87,84,82]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",16805,14995,14998,14338,13564,12832,12203,11813,11470,11137]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",0,64,39,37,35,33,31,30,29,28]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",0,35,25,24,23,22,21,20,19,18]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",0,0,5,{"$f":"J339","v":5},{"$f":"K339","v":5},{"$f":"L339","v":5},{"$f":"M339","v":5},{"$f":"N339","v":5},{"$f":"O339","v":5},{"$f":"P339","v":5}]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",0,0,0,0,10,10,10,10,10,10]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",0,0,0,0,12,12,12,12,12,12]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",0,0,0,0,225,225,225,225,225,225]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",0,0,0,27,42,58,76,{"$f":"N344+15","v":91},{"$f":"O344+20","v":111},{"$f":"P344+30","v":141}]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal","Per job","Fee",0,0,0,0,5,5,5,5,5,5]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",0,0,0,0,5,5,5,5,5,5]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",438,220,205,{"$f":"J349","v":205},{"$f":"K349","v":205},{"$f":"L349","v":205},{"$f":"M349","v":205},{"$f":"N349","v":205},{"$f":"O349","v":205},{"$f":"P349","v":205}]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",0,0,0,0,0,40,40,40,40,40]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",0,93284,108961,{"$f":"J351","v":108961},{"$f":"K351","v":108961},{"$f":"L351","v":108961},{"$f":"M351","v":108961},{"$f":"N351","v":108961},{"$f":"O351","v":108961},{"$f":"P351","v":108961}]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",66850,66299,74857,74857,74857,74857,74857,74857,74857,74857]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",27463,36867,60004,60004,60004,60004,60004,60004,60004,60004]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",0,8561,17356,17356,17356,17356,17356,17356,17356,17356]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",0,0,0,0,3,3,3,3,3,3]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",0,0,0,0,0,500,500,500,500,500]
[1,"Ancillary Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",0,0,0,0,0,240,{"$f":"ROUND((M359*(1+N$1114)),0)","v":228},{"$f":"ROUND((N359*(1+O$1114)),0)","v":221},{"$f":"ROUND((O359*(1+P$1114)),0)","v":215},{"$f":"ROUND((P359*(1+Q$1114)),0)","v":209}]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",0,0,0,0,0,200,190,184,179,174]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",0,0,0,0,0,200,190,184,179,174]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",0,0,0,0,0,1000,1000,1000,1000,1000]
[0,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",0,0,0,0,0,50,{"$f":"ROUND((M363*(1+N$1114)),0)","v":48},{"$f":"ROUND((N363*(1+O$1114)),0)","v":46},{"$f":"ROUND((O363*(1+P$1114)),0)","v":45},{"$f":"ROUND((P363*(1+Q$1114)),0)","v":44}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[{"$f":"IF(C377<>C376,IF(A376=1,0,1),A376)","v":1}]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[1]
[]
[null,"Labour hours per service charge (this is the measure of pure labour hours per service, if there are 5 people working for 2 hours each, then there are 10 hours. If this ten hours is to provide training for 20 people then the hours must be split over 20 services so it is only 1/2 hour per service)"]
[null,{"$f":"B54","v":"Grouping 1"},"Grouping 2","Grouping 3","Grouping 4","Charge  by","Tariff Type","Rate 1","Rate 2","Rate 3","Rate 4","Rate 5","Rate 6","Rate 7","Rate 8","Rate 9","Rate 10","Rate 11","Rate 12","Rate 13","Rate 14","Rate 15","Rate 16","Rate 17","Rate 18"]
[{"$f":"A55","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34773046230252658]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",0,0,0,0,0,0,2,2,12,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0]
[1,{"$f":"B64","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,18,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,24,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6,0]
[1,{"$f":"B74","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,2.5,0,10,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,1,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,2,0]
[0,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.9590591736466636,0,0,2.196377530452585,0]
[0,{"$f":"B84","v":"Ancillary Services"},"Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.9590591736466636,0,0,1.8963775304525852,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B94","v":"Ancillary Services"},"Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B104","v":"Ancillary Services"},"Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",7.6642121326696273,0,0,7.3679188429899716,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",0.26428317698860793,0,0,0.25406616699965412,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B114","v":"Ancillary Services"},"Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A119","v":0},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B124","v":"Ancillary Services"},"Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B134","v":"Ancillary Services"},"Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",0,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B144","v":"Ancillary Services"},"Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B154","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B164","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B174","v":"Ancillary Services"},"Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",0,9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A183","v":0},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B184","v":"Ancillary Services"},"Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B194","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B204","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B214","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.1000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B224","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.8000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B234","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B244","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",0,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A247","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",0,1.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",0,3.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",0,7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",0,8.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B254","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5499999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",0,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B264","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",0,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",0,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",0,0.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",0,1.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",0,0.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",0,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",0,0.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B274","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.056729017699391]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0.5,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",0.66550640017965423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",0,0,0,0,0,0,0,2,0,0,0,0,1,0,0,0,0,0]
[0,{"$f":"B284","v":"Ancillary Services"},"Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",0,0,0,0,0,40,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",0,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B294","v":"Ancillary Services"},"Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B304","v":"Ancillary Services"},"Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",0,0,0,0.83333333333333337,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",0,0,0,0,0,0,1.3333333333333333,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A311","v":0},"Ancillary Services","Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",0,0,0,0,0,0,0.1,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A312","v":0},{"$f":"B312","v":"Ancillary Services"},"Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",0,0,0,0,0,0,0.34933412099938826,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",0,0,0,0,0,0,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0]
[1,{"$f":"B314","v":"Ancillary Services"},"Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,20.5,4,0,0]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,29,0,0,0]
[1,{"$f":"B324","v":"Ancillary Services"},"Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,1,3.5,0,17,0]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.25,0,0,0,0]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5,0,0,0]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0]
[1,{"$f":"B334","v":"Connection Services"},"Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",0,0,0,1.8899537736082439,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",0,0,0,3.1237331204006251,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",0.25,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",0.25,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",0.25,0,0,3.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B344","v":"Metering Services"},"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[{"$f":"A345","v":0},"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal","Per job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",0,0,0,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A354","v":0},"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",0,0,0,0.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0.16666666666666666,0,0,0,0]
[1,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",0.25,0,0,1.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",0,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",3.3333333333333333E-2,0,0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,1,1.5,0,0,0,0,0,0]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",0,0,0,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0]
[0,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A364","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A374","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A384","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A394","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A404","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Escalation factors"]
[null,"Service Category","Service",null,null,"Charge  by","Tariff Type","Overtime factor",{"$f":"\"Materials/Other ($ real \"&$L$7 &\")\"","v":"Materials/Other ($ real 2018-19)"},"Overhead rates"]
[1,{"$f":"B55","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access Permits","All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[{"$f":"IF(B762<>B761,IF(A761=1,0,1),A761)","v":1},"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","All Other - URD - Per access authorisation (AA) or authority to work (ATW)","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access Permits","Subdivision - URD - Per Lot","Per Lot","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Clearance to Work","Clearance to Work","Per Job","Fee",1,0,1.65]
[1,"Ancillary Services","Access permits, oversight and facilitation","Customer Interface co-ordination","Customer Interface co-ordination for contestable works","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - Each additional set","Per Job","Fee",1,61.548302375552076,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake HV bonds - One set","Per Job","Fee",1,0,1]
[1,{"$f":"B65","v":"Ancillary Services"},"Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - Each additional set","Per Job","Fee",1,82.064403167402759,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Break & remake LV bonds - One set","Per Job","Fee",1,82.064403167402759,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - Each additional gen","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to a padmount / indoor substation - One generator","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - Each additional generator","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Connect & disconnect generator to LV OH mains - One generator","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - Each additional set","Per Job","Fee",1,78.052045939814093,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove HV live line links - One set","Per Job","Fee",1,78.052045939814093,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - Each additional set","Per Job","Fee",1,53.806425893631577,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Access permits, oversight and facilitation","Install & remove LV live line links - One set","Per Job","Fee",1,53.806425893631577,1]
[1,{"$f":"B75","v":"Ancillary Services"},"Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Close - 1 hour - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Access permits, oversight and facilitation","Provision of Access Fee (Standby)","Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job","Per Job","Fee",1.75,0,1]
[1,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - New","Per Authorisation","Fee",1,15.110971858089661,1]
[1,"Ancillary Services","Authorisation of ASPs ","Authorisation","Authorisation - Renewal","Per Authorisation","Fee",1,15.110971858089661,1]
[1,{"$f":"B85","v":"Ancillary Services"},"Connection application related services","Administration Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Asset Relocation - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Other - Public Lighting - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,{"$f":"B95","v":"Ancillary Services"},"Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Connection application related services","Administration Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,{"$f":"B105","v":"Ancillary Services"},"Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Asset Relocation - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Industrial & Commercial - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Non Urban - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - Public Lighting - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","All Other - URD - Per Substation","Per Substation","Fee",1,0,1]
[1,"Ancillary Services","Contestable network commissioning and decommissioning","Substation Commission Fee","Subdivision - URD - Per Lot","Per Lot","Fee",1,0,1]
[1,"Ancillary Services","Customer initiated asset relocations","Customer initiated Asset Relocations - network safety","Customer initiated Asset Relocations - network safety","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Indoor Substation - Per Hour","Per Job","Fee",1,0,1]
[1,{"$f":"B115","v":"Ancillary Services"},"Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,1]
[{"$f":"IF(B826<>B825,IF(A825=1,0,1),A825)","v":1},"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,{"$f":"B125","v":"Ancillary Services"},"Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Connection of Load - Non Urban - Underground - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 1-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,{"$f":"B135","v":"Ancillary Services"},"Design related services","Design Certification Fee","Subdivision - Industrial & Commercial - Underground - 41 + lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 11+ poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 1-5 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Overhead - 6-10 poles","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - Non Urban - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,{"$f":"B145","v":"Ancillary Services"},"Design related services","Design Certification Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Certification Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - > 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - HV Customer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Industrial & Commercial - Transmission","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,{"$f":"B155","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - >  700A/Phase (LV)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - HV Customer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - I&C - Transmission","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 20 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 40 units","Per Hour","Quote",1,0,1]
[1,{"$f":"B165","v":"Ancillary Services"},"Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - <= 5 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Multi-Dwelling - > 40 units","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Connection of Load - Non Urban - Single Residential - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 11-40 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 1-5 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Information Fee","Subdivision - URD - Underground - 41+ lots","Per Job","Fee",1,0,1]
[1,{"$f":"B175","v":"Ancillary Services"},"Design related services","Design Information Fee","Subdivision - URD - Underground - 6-10 lots","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Asset Relocation - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Connection of Load - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Designer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Public Lighting - Engineer","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Industrial & Commercial - Per Hour","Per Hour","Quote",1,0,1]
[{"$f":"IF(B890<>B889,IF(A889=1,0,1),A889)","v":1},"Ancillary Services","Design related services","Design Re-certification Fee","Subdivision - Non Urban - Per Hour","Per Hour","Quote",1,0,1]
[1,{"$f":"B185","v":"Ancillary Services"},"Design related services","Design Re-certification Fee","Subdivision - URD - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,{"$f":"B195","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,{"$f":"B205","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,{"$f":"B215","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Connection of Load - URD - Underground - Per hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,{"$f":"B225","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,{"$f":"B235","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A","Per Job","Fee",1,0,1]
[1,{"$f":"B245","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A","Per Job","Fee",1,0,1]
[{"$f":"IF(B954<>B953,IF(A953=1,0,1),A953)","v":1},"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,{"$f":"B255","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Hour + $44 travel time","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B","Per Job","Fee",1,0,1]
[1,{"$f":"B265","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade A","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade B","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of Service Work (Level 1)","Subdivision - URD - Underground - Per Lot (51 +) - Grade C","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - A Grade","Per NOSW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - B Grade","Per NOSW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of service work (Level 2 work)","Per NOSW - C Grade","Per NOSW","Fee",1,0,1]
[1,{"$f":"B275","v":"Ancillary Services"},"Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Access Permits","Per AA or ATW","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Administration Fee","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Inspection of works outside normal working hours","Overtime Hours Rate","Per Hour","Quote",1.5,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Investigation, review & implementation of remedial actions associated with ASP's connection work","Investigation, review & implementation of remedial actions associated with ASP's connection work.","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Private inspection","private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter).","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Inspection services − Private electrical installations and accredited service providers (ASPs)","Reinspection Fee (Level 1 & Level 2 work)","Reinspection Fee (Level 1 & Level 2 work)","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network related property services","Conveyancing Information","Supply of conveyancing information - Per Desk Inquiry ","Per Inquiry","Fee",1,0,1]
[1,"Ancillary Services","Network related property services","Services involved in obtaining deeds of agreement","Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","De-energisation safety services","de-energising wires for safe approach (e.g. for tree pruning)","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Network safety services","Network safety services","Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services","Per Job","Fee",1,699.70369690719519,1]
[1,{"$f":"B285","v":"Ancillary Services"},"Network safety services","Network safety services","Traffic Management to test, terminate and joint excluded distribution services","Per Job","Fee",1,699.70369690719519,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Labour) - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Fitting of tiger tails (Material) - Weekly Hire","Per Tiger Tail","Quote",1,5.4110288895382563,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","High load escorts - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Provision of service crew / additional crew - Per Hour","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Network safety services","Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads","Rectification of illegal connections - Per Job","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Network tariff change request","Network tariff change request","Network tariff change request","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Industrial & Commercial - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,{"$f":"B295","v":"Ancillary Services"},"Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - Non Urban - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per Compliance Cert","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Compliance Certificate","Connection of Load - URD - Per hour for early cert","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Industrial & Commercial - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - Non Urban - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per hour for early notification","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Notices of arrangement and completion notices","Notification of Arrangement","Subdivision - URD - Per NOA","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Off-peak conversion","Off Peak Conversions","Off Peak Conversion site visit (no access)","Per Job","Fee",1,0,1]
[1,{"$f":"B305","v":"Ancillary Services"},"Off-peak conversion","Off Peak Conversions","Off Peak Conversions","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Planned Interruption – Customer requested ","Planned interruption - customer requested","Planned interruption - customer requested","Per Job","Quote",2,0,1]
[1,"Ancillary Services","Provision of training to third parties for network related access ","Training services to ASPs","Training services to ASPs","Per Hour","Quote",1,0,1]
[1,"Ancillary Services","Rectification works to maintain network safety","Vegetation defect management","Vegetation defect management","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Services provided in relation to a Retailer of Last Resort (ROLR) event","ROLR","Services provided in relation to a Retailer of Last Resort (ROLR) event","Per Job","Quote",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Non market Site Establishment","Per new NMI","Fee",1,0,1]
[{"$f":"IF(B1018<>B1017,IF(A1017=1,0,1),A1017)","v":1},{"$f":"B312","v":"Ancillary Services"},"Site establishment services","Site Establishment Fee","Site Establishment - Per NMI","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Site Establishment assessment that does not result in the allocation of a NMI. ","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Padmount/Indoor substation cable termination","Per Job","Fee",1,911.48626699403928,1]
[1,{"$f":"B315","v":"Ancillary Services"},"Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,1664.6096803150547,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Straight through joint","Per Job","Fee",1,847.94193663578881,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","11kV Zone substation circuit breaker cable termination","Per Job","Fee",1,594.60977842879788,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Padmount/Indoor substation cable termination","Per Job","Fee",1,1778.8241872077288,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Pole top termination (UGOH) and bonding to OH","Per Job","Fee",1,2244.1651858801692,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Straight through joint","Per Job","Fee",1,1024.8195414278764,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","22kV Zone substation circuit breaker cable termination","Per Job","Fee",1,733.99903303729434,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Protection setting","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Testing cable prior to commissioning","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Termination of cable at zone substation – distributor required performance","Termination of cable at zone substation – distributor required performance","Zone substation access and supervision for installation of cable(s) for one feeder","Per Job","Fee",1,0,1]
[0,{"$f":"B325","v":"Connection application related services"},"Connection Offer Service","Connection Offer Service","Connection Offer Service (Basic)","Per Offer","Fee",1,0,1]
[0,"Connection application related services","Connection Offer Service","Connection Offer Service","Connection Offer Service (Standard)","Per Offer","Fee",1,0,1]
[0,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Planning Studies","Planning Studies","Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - COMPLEX JOBS","Per Hour","Quote",1,0,1]
[0,"Connection application related services","Preliminary Enquiry Service","Preliminary Enquiry Service","Preliminary Enquiry Service - SIMPLE JOBS","Per Hour","Quote",1,0,1]
[1,"Connection Services","Augmentations","D. Design and build costs (of shared network) beyond distributor standards ","D. Design and build costs (of shared network) beyond distributor standards ","Per Job","Quote",1,0,1]
[1,"Connection Services","Premises Connection Assets","C. Part design and build costs beyond distributor standards","C. Part design and build costs beyond distributor standards","Per Job","Quote",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Box) - Includes Reconnection","Per Disco","Fee",1,0,1.65]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) - Includes Reconnection","Per Disco","Fee",1,0,1]
[1,{"$f":"B335","v":"Connection Services"},"Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Pole Top / Pillar Box) - Includes Reconnection","Per Job","Fee",1,0,1]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections /Reconnections (Site Visit)","Per Visit","Fee",1,0,1.65]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections at Pole Top / Pillar Box - Site Visit","Per Job","Fee",1,0,1.87]
[1,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection outside Normal business hours","Per Job","Fee",1,0,1.65]
[1,"Connection Services","Reconnections/Disconnections","Rectification Works","Rectification of illegal connections","Per Visit","Fee",1,0,1]
[0,"Metering Services","Customer requested provision of additional metering/consumption data","Customer Data Request","Customer Data Request","Per Job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","No access","No access","Per job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","Other party fails to arrive.","Other party fails to arrive.","Per job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","Isolation completed","Outage Arrangements","Per job","Fee",1,0,1]
[0,"Metering Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance","In hours","Per job","Quote",1,0,1]
[0,{"$f":"B345","v":"Metering Services"},"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Emergency Maintenance (After hours)","After hours","Per job","Quote",1.75,0,1]
[0,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","CT Meter Removal & Disposal","CT Meter Removal & Disposal",{"$f":"F346","v":"Per job"},"Fee",1,20,1]
[0,"Metering Services","Meter recovery and disposal − type 5 and 6 (legacy meters)","WC Meter Disposal","WC Meter Disposal","Per job","Fee",1,20,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","CT Test","CT Test","Per job","Quote",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Per Request","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Meter Test Fee","Meter Test Fee - Site Visit","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move in meter reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Move in move out meter reads","Move out meter reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads","Per Job","Fee",1,0,1]
[0,"Metering Services","Special meter reading and testing (legacy meters)","Special Meter Reads","Special Meter Reads - Site Visit","Per Job","Fee",1,0,1]
[0,{"$f":"B355","v":"Metering Services"},"Special meter reading and testing (legacy meters)","Type 5-7 Non Standard Meter data Services","Type 5-7 Non Standard Meter data Services","Per Job","Fee",1,0,1]
[0,"Metering Services","Distributor arranged outage for purposes of replacing meter","Notification Only","Notification Only","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Site establishment services","Site Establishment Fee","NMI Extinction","Per new NMI","Fee",1,0,1]
[1,"Ancillary Services","Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)","Metering Investigation services","Metering Investigation services","Per Job","Fee",1,0,1]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Reconnection of already connected site","Per Job","Fee",1,22.5,1]
[0,"Connection Services","Reconnections/Disconnections","Reconnections / Disconnections","Disconnections (Meter Load Tail) -Site Visit ONLY","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Cable spike","Cable ID & Spike","Cable ID & Spike","Per Job","Fee",1,0,1]
[1,"Ancillary Services","Attendance at customers' premises to perform a statutory right where access is prevented. ","Security escort","Organising and providing a security escort where we have determined it necessary to ensure the safety of staff.","Per Job","Quote",1,0,1]
[0,0,0,0,0,0,0,1,0,1]
[0,{"$f":"B365","v":0},0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B375","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF(B1082<>B1081,IF(A1081=1,0,1),A1081)","v":0},0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B385","v":0},0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,{"$f":"B395","v":0},0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Assumed growth rate in Volume due to PoC",null,null,null,"Units",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($E1113))","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24",{"$error":"#REF!"}]
[null,"Rate that customers exit to other form of metering",null,null,null,"%",null,null,null,null,-4.3999999999999997E-2,-5.3999999999999999E-2,-5.3999999999999999E-2,-4.9000000000000002E-2,-3.2000000000000001E-2,-2.9000000000000001E-2,-2.9000000000000001E-2]

{"sheet":"Calc Cost build up (real)","index":5,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up"]
[]
[]
[null,{"$f":"\"Cost build up tariffs ($ real \"& Inputs!$C$12 & \")\"","v":"Cost build up tariffs ($ real 2018-19)"}]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"'Calc Cost build up'!H8/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I8/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J8/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K8/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L8/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M8/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N8/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O8/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P8/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q8/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"'Calc Cost build up'!H9/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I9/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J9/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K9/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L9/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M9/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N9/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O9/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P9/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q9/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"'Calc Cost build up'!H10/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I10/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J10/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K10/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L10/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M10/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N10/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O10/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P10/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q10/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"'Calc Cost build up'!H11/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I11/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J11/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K11/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L11/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M11/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N11/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O11/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P11/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q11/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"'Calc Cost build up'!H12/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I12/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J12/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K12/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L12/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M12/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N12/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O12/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P12/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q12/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"'Calc Cost build up'!H13/Inputs!H$22*Inputs!$L$22","v":58.986914016869754},{"$f":"'Calc Cost build up'!I13/Inputs!I$22*Inputs!$L$22","v":58.98691401686974},{"$f":"'Calc Cost build up'!J13/Inputs!J$22*Inputs!$L$22","v":58.986914016869747},{"$f":"'Calc Cost build up'!K13/Inputs!K$22*Inputs!$L$22","v":58.98691401686974},{"$f":"'Calc Cost build up'!L13/Inputs!L$22*Inputs!$L$22","v":58.986914016869733},{"$f":"'Calc Cost build up'!M13/Inputs!M$22*Inputs!$L$22","v":59.900666777671631},{"$f":"'Calc Cost build up'!N13/Inputs!N$22*Inputs!$L$22","v":61.121534761530853},{"$f":"'Calc Cost build up'!O13/Inputs!O$22*Inputs!$L$22","v":62.59289230127829},{"$f":"'Calc Cost build up'!P13/Inputs!P$22*Inputs!$L$22","v":64.094342021612263},{"$f":"'Calc Cost build up'!Q13/Inputs!Q$22*Inputs!$L$22","v":65.378360803566494}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"'Calc Cost build up'!H14/Inputs!H$22*Inputs!$L$22","v":2128.4398682001788},{"$f":"'Calc Cost build up'!I14/Inputs!I$22*Inputs!$L$22","v":2128.4398682001788},{"$f":"'Calc Cost build up'!J14/Inputs!J$22*Inputs!$L$22","v":2128.4398682001788},{"$f":"'Calc Cost build up'!K14/Inputs!K$22*Inputs!$L$22","v":2128.4398682001784},{"$f":"'Calc Cost build up'!L14/Inputs!L$22*Inputs!$L$22","v":2128.4398682001788},{"$f":"'Calc Cost build up'!M14/Inputs!M$22*Inputs!$L$22","v":2161.4110422001017},{"$f":"'Calc Cost build up'!N14/Inputs!N$22*Inputs!$L$22","v":2205.4639331499825},{"$f":"'Calc Cost build up'!O14/Inputs!O$22*Inputs!$L$22","v":2258.5553026540679},{"$f":"'Calc Cost build up'!P14/Inputs!P$22*Inputs!$L$22","v":2312.7324959878792},{"$f":"'Calc Cost build up'!Q14/Inputs!Q$22*Inputs!$L$22","v":2359.0640732975116}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"'Calc Cost build up'!H15/Inputs!H$22*Inputs!$L$22","v":190.68392270531402},{"$f":"'Calc Cost build up'!I15/Inputs!I$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!J15/Inputs!J$22*Inputs!$L$22","v":190.68392270531402},{"$f":"'Calc Cost build up'!K15/Inputs!K$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!L15/Inputs!L$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!M15/Inputs!M$22*Inputs!$L$22","v":193.6377636328574},{"$f":"'Calc Cost build up'!N15/Inputs!N$22*Inputs!$L$22","v":197.58439993597079},{"$f":"'Calc Cost build up'!O15/Inputs!O$22*Inputs!$L$22","v":202.3407807715717},{"$f":"'Calc Cost build up'!P15/Inputs!P$22*Inputs!$L$22","v":207.19443903103243},{"$f":"'Calc Cost build up'!Q15/Inputs!Q$22*Inputs!$L$22","v":211.34521962790024}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"'Calc Cost build up'!H16/Inputs!H$22*Inputs!$L$22","v":1905.6016676302602},{"$f":"'Calc Cost build up'!I16/Inputs!I$22*Inputs!$L$22","v":1905.60166763026},{"$f":"'Calc Cost build up'!J16/Inputs!J$22*Inputs!$L$22","v":1905.6016676302597},{"$f":"'Calc Cost build up'!K16/Inputs!K$22*Inputs!$L$22","v":1905.60166763026},{"$f":"'Calc Cost build up'!L16/Inputs!L$22*Inputs!$L$22","v":1905.6016676302597},{"$f":"'Calc Cost build up'!M16/Inputs!M$22*Inputs!$L$22","v":1934.1674755158119},{"$f":"'Calc Cost build up'!N16/Inputs!N$22*Inputs!$L$22","v":1972.3343427217058},{"$f":"'Calc Cost build up'!O16/Inputs!O$22*Inputs!$L$22","v":2018.3320333601437},{"$f":"'Calc Cost build up'!P16/Inputs!P$22*Inputs!$L$22","v":2065.2704680229708},{"$f":"'Calc Cost build up'!Q16/Inputs!Q$22*Inputs!$L$22","v":2105.4115602529487}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"'Calc Cost build up'!H17/Inputs!H$22*Inputs!$L$22","v":3442.4339383477272},{"$f":"'Calc Cost build up'!I17/Inputs!I$22*Inputs!$L$22","v":3442.4339383477259},{"$f":"'Calc Cost build up'!J17/Inputs!J$22*Inputs!$L$22","v":3442.4339383477268},{"$f":"'Calc Cost build up'!K17/Inputs!K$22*Inputs!$L$22","v":3442.4339383477254},{"$f":"'Calc Cost build up'!L17/Inputs!L$22*Inputs!$L$22","v":3442.4339383477259},{"$f":"'Calc Cost build up'!M17/Inputs!M$22*Inputs!$L$22","v":3495.7598932221199},{"$f":"'Calc Cost build up'!N17/Inputs!N$22*Inputs!$L$22","v":3567.0088719477608},{"$f":"'Calc Cost build up'!O17/Inputs!O$22*Inputs!$L$22","v":3652.8762412565161},{"$f":"'Calc Cost build up'!P17/Inputs!P$22*Inputs!$L$22","v":3740.4997686124684},{"$f":"'Calc Cost build up'!Q17/Inputs!Q$22*Inputs!$L$22","v":3815.4341825608067}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"'Calc Cost build up'!H18/Inputs!H$22*Inputs!$L$22","v":1004.0910857947569},{"$f":"'Calc Cost build up'!I18/Inputs!I$22*Inputs!$L$22","v":1004.0910857947567},{"$f":"'Calc Cost build up'!J18/Inputs!J$22*Inputs!$L$22","v":1004.0910857947566},{"$f":"'Calc Cost build up'!K18/Inputs!K$22*Inputs!$L$22","v":1004.0910857947567},{"$f":"'Calc Cost build up'!L18/Inputs!L$22*Inputs!$L$22","v":1004.0910857947564},{"$f":"'Calc Cost build up'!M18/Inputs!M$22*Inputs!$L$22","v":1018.3739897375327},{"$f":"'Calc Cost build up'!N18/Inputs!N$22*Inputs!$L$22","v":1037.4574233404799},{"$f":"'Calc Cost build up'!O18/Inputs!O$22*Inputs!$L$22","v":1060.4562686596987},{"$f":"'Calc Cost build up'!P18/Inputs!P$22*Inputs!$L$22","v":1083.9254859911123},{"$f":"'Calc Cost build up'!Q18/Inputs!Q$22*Inputs!$L$22","v":1103.996032106101}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"'Calc Cost build up'!H19/Inputs!H$22*Inputs!$L$22","v":2131.1102104359911},{"$f":"'Calc Cost build up'!I19/Inputs!I$22*Inputs!$L$22","v":2131.1102104359911},{"$f":"'Calc Cost build up'!J19/Inputs!J$22*Inputs!$L$22","v":2131.1102104359911},{"$f":"'Calc Cost build up'!K19/Inputs!K$22*Inputs!$L$22","v":2131.1102104359911},{"$f":"'Calc Cost build up'!L19/Inputs!L$22*Inputs!$L$22","v":2131.1102104359907},{"$f":"'Calc Cost build up'!M19/Inputs!M$22*Inputs!$L$22","v":2162.8515092411076},{"$f":"'Calc Cost build up'!N19/Inputs!N$22*Inputs!$L$22","v":2205.2611600127989},{"$f":"'Calc Cost build up'!O19/Inputs!O$22*Inputs!$L$22","v":2256.3721402710685},{"$f":"'Calc Cost build up'!P19/Inputs!P$22*Inputs!$L$22","v":2308.5284414702642},{"$f":"'Calc Cost build up'!Q19/Inputs!Q$22*Inputs!$L$22","v":2353.1317801169512}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"'Calc Cost build up'!H20/Inputs!H$22*Inputs!$L$22","v":922.02668262735403},{"$f":"'Calc Cost build up'!I20/Inputs!I$22*Inputs!$L$22","v":922.02668262735392},{"$f":"'Calc Cost build up'!J20/Inputs!J$22*Inputs!$L$22","v":922.02668262735381},{"$f":"'Calc Cost build up'!K20/Inputs!K$22*Inputs!$L$22","v":922.02668262735392},{"$f":"'Calc Cost build up'!L20/Inputs!L$22*Inputs!$L$22","v":922.02668262735381},{"$f":"'Calc Cost build up'!M20/Inputs!M$22*Inputs!$L$22","v":936.30958657012991},{"$f":"'Calc Cost build up'!N20/Inputs!N$22*Inputs!$L$22","v":955.39302017307693},{"$f":"'Calc Cost build up'!O20/Inputs!O$22*Inputs!$L$22","v":978.39186549229589},{"$f":"'Calc Cost build up'!P20/Inputs!P$22*Inputs!$L$22","v":1001.8610828237094},{"$f":"'Calc Cost build up'!Q20/Inputs!Q$22*Inputs!$L$22","v":1021.9316289386983}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"'Calc Cost build up'!H21/Inputs!H$22*Inputs!$L$22","v":2049.0458072685883},{"$f":"'Calc Cost build up'!I21/Inputs!I$22*Inputs!$L$22","v":2049.0458072685883},{"$f":"'Calc Cost build up'!J21/Inputs!J$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!K21/Inputs!K$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!L21/Inputs!L$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!M21/Inputs!M$22*Inputs!$L$22","v":2080.7871060737048},{"$f":"'Calc Cost build up'!N21/Inputs!N$22*Inputs!$L$22","v":2123.1967568453961},{"$f":"'Calc Cost build up'!O21/Inputs!O$22*Inputs!$L$22","v":2174.3077371036657},{"$f":"'Calc Cost build up'!P21/Inputs!P$22*Inputs!$L$22","v":2226.4640383028614},{"$f":"'Calc Cost build up'!Q21/Inputs!Q$22*Inputs!$L$22","v":2271.0673769495488}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"'Calc Cost build up'!H22/Inputs!H$22*Inputs!$L$22","v":922.02668262735403},{"$f":"'Calc Cost build up'!I22/Inputs!I$22*Inputs!$L$22","v":922.02668262735392},{"$f":"'Calc Cost build up'!J22/Inputs!J$22*Inputs!$L$22","v":922.02668262735381},{"$f":"'Calc Cost build up'!K22/Inputs!K$22*Inputs!$L$22","v":922.02668262735392},{"$f":"'Calc Cost build up'!L22/Inputs!L$22*Inputs!$L$22","v":922.02668262735381},{"$f":"'Calc Cost build up'!M22/Inputs!M$22*Inputs!$L$22","v":936.30958657012991},{"$f":"'Calc Cost build up'!N22/Inputs!N$22*Inputs!$L$22","v":955.39302017307693},{"$f":"'Calc Cost build up'!O22/Inputs!O$22*Inputs!$L$22","v":978.39186549229589},{"$f":"'Calc Cost build up'!P22/Inputs!P$22*Inputs!$L$22","v":1001.8610828237094},{"$f":"'Calc Cost build up'!Q22/Inputs!Q$22*Inputs!$L$22","v":1021.9316289386983}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"'Calc Cost build up'!H23/Inputs!H$22*Inputs!$L$22","v":2049.0458072685883},{"$f":"'Calc Cost build up'!I23/Inputs!I$22*Inputs!$L$22","v":2049.0458072685883},{"$f":"'Calc Cost build up'!J23/Inputs!J$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!K23/Inputs!K$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!L23/Inputs!L$22*Inputs!$L$22","v":2049.0458072685879},{"$f":"'Calc Cost build up'!M23/Inputs!M$22*Inputs!$L$22","v":2080.7871060737048},{"$f":"'Calc Cost build up'!N23/Inputs!N$22*Inputs!$L$22","v":2123.1967568453961},{"$f":"'Calc Cost build up'!O23/Inputs!O$22*Inputs!$L$22","v":2174.3077371036657},{"$f":"'Calc Cost build up'!P23/Inputs!P$22*Inputs!$L$22","v":2226.4640383028614},{"$f":"'Calc Cost build up'!Q23/Inputs!Q$22*Inputs!$L$22","v":2271.0673769495488}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"'Calc Cost build up'!H24/Inputs!H$22*Inputs!$L$22","v":2844.1320938218764},{"$f":"'Calc Cost build up'!I24/Inputs!I$22*Inputs!$L$22","v":2844.1320938218755},{"$f":"'Calc Cost build up'!J24/Inputs!J$22*Inputs!$L$22","v":2844.132093821876},{"$f":"'Calc Cost build up'!K24/Inputs!K$22*Inputs!$L$22","v":2844.1320938218755},{"$f":"'Calc Cost build up'!L24/Inputs!L$22*Inputs!$L$22","v":2844.1320938218755},{"$f":"'Calc Cost build up'!M24/Inputs!M$22*Inputs!$L$22","v":2886.9808056502043},{"$f":"'Calc Cost build up'!N24/Inputs!N$22*Inputs!$L$22","v":2944.2311064590453},{"$f":"'Calc Cost build up'!O24/Inputs!O$22*Inputs!$L$22","v":3013.2276424167021},{"$f":"'Calc Cost build up'!P24/Inputs!P$22*Inputs!$L$22","v":3083.6352944109422},{"$f":"'Calc Cost build up'!Q24/Inputs!Q$22*Inputs!$L$22","v":3143.8469327559092}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"'Calc Cost build up'!H25/Inputs!H$22*Inputs!$L$22","v":4442.5126669148949},{"$f":"'Calc Cost build up'!I25/Inputs!I$22*Inputs!$L$22","v":4442.5126669148931},{"$f":"'Calc Cost build up'!J25/Inputs!J$22*Inputs!$L$22","v":4442.5126669148931},{"$f":"'Calc Cost build up'!K25/Inputs!K$22*Inputs!$L$22","v":4442.512666914894},{"$f":"'Calc Cost build up'!L25/Inputs!L$22*Inputs!$L$22","v":4442.512666914894},{"$f":"'Calc Cost build up'!M25/Inputs!M$22*Inputs!$L$22","v":4510.1215257320637},{"$f":"'Calc Cost build up'!N25/Inputs!N$22*Inputs!$L$22","v":4600.4539380606511},{"$f":"'Calc Cost build up'!O25/Inputs!O$22*Inputs!$L$22","v":4709.320152688626},{"$f":"'Calc Cost build up'!P25/Inputs!P$22*Inputs!$L$22","v":4820.4128973759916},{"$f":"'Calc Cost build up'!Q25/Inputs!Q$22*Inputs!$L$22","v":4915.4178574393181}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"'Calc Cost build up'!H26/Inputs!H$22*Inputs!$L$22","v":975.83310852098566},{"$f":"'Calc Cost build up'!I26/Inputs!I$22*Inputs!$L$22","v":975.83310852098532},{"$f":"'Calc Cost build up'!J26/Inputs!J$22*Inputs!$L$22","v":975.83310852098532},{"$f":"'Calc Cost build up'!K26/Inputs!K$22*Inputs!$L$22","v":975.83310852098555},{"$f":"'Calc Cost build up'!L26/Inputs!L$22*Inputs!$L$22","v":975.83310852098555},{"$f":"'Calc Cost build up'!M26/Inputs!M$22*Inputs!$L$22","v":990.11601246376165},{"$f":"'Calc Cost build up'!N26/Inputs!N$22*Inputs!$L$22","v":1009.1994460667084},{"$f":"'Calc Cost build up'!O26/Inputs!O$22*Inputs!$L$22","v":1032.1982913859274},{"$f":"'Calc Cost build up'!P26/Inputs!P$22*Inputs!$L$22","v":1055.667508717341},{"$f":"'Calc Cost build up'!Q26/Inputs!Q$22*Inputs!$L$22","v":1075.7380548323299}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"'Calc Cost build up'!H27/Inputs!H$22*Inputs!$L$22","v":2102.8522331622198},{"$f":"'Calc Cost build up'!I27/Inputs!I$22*Inputs!$L$22","v":2102.8522331622198},{"$f":"'Calc Cost build up'!J27/Inputs!J$22*Inputs!$L$22","v":2102.8522331622198},{"$f":"'Calc Cost build up'!K27/Inputs!K$22*Inputs!$L$22","v":2102.8522331622194},{"$f":"'Calc Cost build up'!L27/Inputs!L$22*Inputs!$L$22","v":2102.8522331622194},{"$f":"'Calc Cost build up'!M27/Inputs!M$22*Inputs!$L$22","v":2134.5935319673367},{"$f":"'Calc Cost build up'!N27/Inputs!N$22*Inputs!$L$22","v":2177.003182739028},{"$f":"'Calc Cost build up'!O27/Inputs!O$22*Inputs!$L$22","v":2228.1141629972967},{"$f":"'Calc Cost build up'!P27/Inputs!P$22*Inputs!$L$22","v":2280.2704641964933},{"$f":"'Calc Cost build up'!Q27/Inputs!Q$22*Inputs!$L$22","v":2324.8738028431803}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"'Calc Cost build up'!H28/Inputs!H$22*Inputs!$L$22","v":153.67111377122566},{"$f":"'Calc Cost build up'!I28/Inputs!I$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!J28/Inputs!J$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!K28/Inputs!K$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!L28/Inputs!L$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!M28/Inputs!M$22*Inputs!$L$22","v":156.05159776168833},{"$f":"'Calc Cost build up'!N28/Inputs!N$22*Inputs!$L$22","v":159.23217002884616},{"$f":"'Calc Cost build up'!O28/Inputs!O$22*Inputs!$L$22","v":163.06531091538267},{"$f":"'Calc Cost build up'!P28/Inputs!P$22*Inputs!$L$22","v":166.97684713728489},{"$f":"'Calc Cost build up'!Q28/Inputs!Q$22*Inputs!$L$22","v":170.3219381564497}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"'Calc Cost build up'!H29/Inputs!H$22*Inputs!$L$22","v":317.69033468055852},{"$f":"'Calc Cost build up'!I29/Inputs!I$22*Inputs!$L$22","v":317.69033468055846},{"$f":"'Calc Cost build up'!J29/Inputs!J$22*Inputs!$L$22","v":317.69033468055846},{"$f":"'Calc Cost build up'!K29/Inputs!K$22*Inputs!$L$22","v":317.69033468055846},{"$f":"'Calc Cost build up'!L29/Inputs!L$22*Inputs!$L$22","v":317.69033468055841},{"$f":"'Calc Cost build up'!M29/Inputs!M$22*Inputs!$L$22","v":322.61160281659647},{"$f":"'Calc Cost build up'!N29/Inputs!N$22*Inputs!$L$22","v":329.18692490044197},{"$f":"'Calc Cost build up'!O29/Inputs!O$22*Inputs!$L$22","v":337.11132774517188},{"$f":"'Calc Cost build up'!P29/Inputs!P$22*Inputs!$L$22","v":345.19780034861259},{"$f":"'Calc Cost build up'!Q29/Inputs!Q$22*Inputs!$L$22","v":352.11323851611024}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"'Calc Cost build up'!H30/Inputs!H$22*Inputs!$L$22","v":307.34222754245133},{"$f":"'Calc Cost build up'!I30/Inputs!I$22*Inputs!$L$22","v":307.34222754245127},{"$f":"'Calc Cost build up'!J30/Inputs!J$22*Inputs!$L$22","v":307.34222754245127},{"$f":"'Calc Cost build up'!K30/Inputs!K$22*Inputs!$L$22","v":307.34222754245127},{"$f":"'Calc Cost build up'!L30/Inputs!L$22*Inputs!$L$22","v":307.34222754245127},{"$f":"'Calc Cost build up'!M30/Inputs!M$22*Inputs!$L$22","v":312.10319552337666},{"$f":"'Calc Cost build up'!N30/Inputs!N$22*Inputs!$L$22","v":318.46434005769231},{"$f":"'Calc Cost build up'!O30/Inputs!O$22*Inputs!$L$22","v":326.13062183076534},{"$f":"'Calc Cost build up'!P30/Inputs!P$22*Inputs!$L$22","v":333.95369427456978},{"$f":"'Calc Cost build up'!Q30/Inputs!Q$22*Inputs!$L$22","v":340.64387631289941}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"'Calc Cost build up'!H31/Inputs!H$22*Inputs!$L$22","v":635.38066936111704},{"$f":"'Calc Cost build up'!I31/Inputs!I$22*Inputs!$L$22","v":635.38066936111693},{"$f":"'Calc Cost build up'!J31/Inputs!J$22*Inputs!$L$22","v":635.38066936111693},{"$f":"'Calc Cost build up'!K31/Inputs!K$22*Inputs!$L$22","v":635.38066936111693},{"$f":"'Calc Cost build up'!L31/Inputs!L$22*Inputs!$L$22","v":635.38066936111682},{"$f":"'Calc Cost build up'!M31/Inputs!M$22*Inputs!$L$22","v":645.22320563319295},{"$f":"'Calc Cost build up'!N31/Inputs!N$22*Inputs!$L$22","v":658.37384980088393},{"$f":"'Calc Cost build up'!O31/Inputs!O$22*Inputs!$L$22","v":674.22265549034375},{"$f":"'Calc Cost build up'!P31/Inputs!P$22*Inputs!$L$22","v":690.39560069722518},{"$f":"'Calc Cost build up'!Q31/Inputs!Q$22*Inputs!$L$22","v":704.22647703222049}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"'Calc Cost build up'!H32/Inputs!H$22*Inputs!$L$22","v":268.9244490996449},{"$f":"'Calc Cost build up'!I32/Inputs!I$22*Inputs!$L$22","v":268.9244490996449},{"$f":"'Calc Cost build up'!J32/Inputs!J$22*Inputs!$L$22","v":268.92444909964485},{"$f":"'Calc Cost build up'!K32/Inputs!K$22*Inputs!$L$22","v":268.92444909964485},{"$f":"'Calc Cost build up'!L32/Inputs!L$22*Inputs!$L$22","v":268.92444909964485},{"$f":"'Calc Cost build up'!M32/Inputs!M$22*Inputs!$L$22","v":273.09029608295458},{"$f":"'Calc Cost build up'!N32/Inputs!N$22*Inputs!$L$22","v":278.6562975504807},{"$f":"'Calc Cost build up'!O32/Inputs!O$22*Inputs!$L$22","v":285.3642941019196},{"$f":"'Calc Cost build up'!P32/Inputs!P$22*Inputs!$L$22","v":292.2094824902486},{"$f":"'Calc Cost build up'!Q32/Inputs!Q$22*Inputs!$L$22","v":298.06339177378698}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"'Calc Cost build up'!H33/Inputs!H$22*Inputs!$L$22","v":555.95808569097733},{"$f":"'Calc Cost build up'!I33/Inputs!I$22*Inputs!$L$22","v":555.95808569097721},{"$f":"'Calc Cost build up'!J33/Inputs!J$22*Inputs!$L$22","v":555.95808569097721},{"$f":"'Calc Cost build up'!K33/Inputs!K$22*Inputs!$L$22","v":555.95808569097733},{"$f":"'Calc Cost build up'!L33/Inputs!L$22*Inputs!$L$22","v":555.95808569097721},{"$f":"'Calc Cost build up'!M33/Inputs!M$22*Inputs!$L$22","v":564.5703049290438},{"$f":"'Calc Cost build up'!N33/Inputs!N$22*Inputs!$L$22","v":576.07711857577328},{"$f":"'Calc Cost build up'!O33/Inputs!O$22*Inputs!$L$22","v":589.94482355405069},{"$f":"'Calc Cost build up'!P33/Inputs!P$22*Inputs!$L$22","v":604.09615061007207},{"$f":"'Calc Cost build up'!Q33/Inputs!Q$22*Inputs!$L$22","v":616.198167403193}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"'Calc Cost build up'!H34/Inputs!H$22*Inputs!$L$22","v":537.84889819928981},{"$f":"'Calc Cost build up'!I34/Inputs!I$22*Inputs!$L$22","v":537.84889819928981},{"$f":"'Calc Cost build up'!J34/Inputs!J$22*Inputs!$L$22","v":537.84889819928969},{"$f":"'Calc Cost build up'!K34/Inputs!K$22*Inputs!$L$22","v":537.84889819928969},{"$f":"'Calc Cost build up'!L34/Inputs!L$22*Inputs!$L$22","v":537.84889819928969},{"$f":"'Calc Cost build up'!M34/Inputs!M$22*Inputs!$L$22","v":546.18059216590916},{"$f":"'Calc Cost build up'!N34/Inputs!N$22*Inputs!$L$22","v":557.3125951009614},{"$f":"'Calc Cost build up'!O34/Inputs!O$22*Inputs!$L$22","v":570.72858820383919},{"$f":"'Calc Cost build up'!P34/Inputs!P$22*Inputs!$L$22","v":584.41896498049721},{"$f":"'Calc Cost build up'!Q34/Inputs!Q$22*Inputs!$L$22","v":596.12678354757395}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"'Calc Cost build up'!H35/Inputs!H$22*Inputs!$L$22","v":1111.9161713819547},{"$f":"'Calc Cost build up'!I35/Inputs!I$22*Inputs!$L$22","v":1111.9161713819544},{"$f":"'Calc Cost build up'!J35/Inputs!J$22*Inputs!$L$22","v":1111.9161713819544},{"$f":"'Calc Cost build up'!K35/Inputs!K$22*Inputs!$L$22","v":1111.9161713819547},{"$f":"'Calc Cost build up'!L35/Inputs!L$22*Inputs!$L$22","v":1111.9161713819544},{"$f":"'Calc Cost build up'!M35/Inputs!M$22*Inputs!$L$22","v":1129.1406098580876},{"$f":"'Calc Cost build up'!N35/Inputs!N$22*Inputs!$L$22","v":1152.1542371515466},{"$f":"'Calc Cost build up'!O35/Inputs!O$22*Inputs!$L$22","v":1179.8896471081014},{"$f":"'Calc Cost build up'!P35/Inputs!P$22*Inputs!$L$22","v":1208.1923012201441},{"$f":"'Calc Cost build up'!Q35/Inputs!Q$22*Inputs!$L$22","v":1232.396334806386}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"'Calc Cost build up'!H36/Inputs!H$22*Inputs!$L$22","v":450.72967187137874},{"$f":"'Calc Cost build up'!I36/Inputs!I$22*Inputs!$L$22","v":450.72967187137863},{"$f":"'Calc Cost build up'!J36/Inputs!J$22*Inputs!$L$22","v":450.72967187137868},{"$f":"'Calc Cost build up'!K36/Inputs!K$22*Inputs!$L$22","v":450.72967187137868},{"$f":"'Calc Cost build up'!L36/Inputs!L$22*Inputs!$L$22","v":450.72967187137863},{"$f":"'Calc Cost build up'!M36/Inputs!M$22*Inputs!$L$22","v":457.47774127674256},{"$f":"'Calc Cost build up'!N36/Inputs!N$22*Inputs!$L$22","v":466.49385837458738},{"$f":"'Calc Cost build up'!O36/Inputs!O$22*Inputs!$L$22","v":477.35984228648039},{"$f":"'Calc Cost build up'!P36/Inputs!P$22*Inputs!$L$22","v":488.44805712545565},{"$f":"'Calc Cost build up'!Q36/Inputs!Q$22*Inputs!$L$22","v":497.93054323123113}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"'Calc Cost build up'!H37/Inputs!H$22*Inputs!$L$22","v":404.62833774001103},{"$f":"'Calc Cost build up'!I37/Inputs!I$22*Inputs!$L$22","v":404.62833774001098},{"$f":"'Calc Cost build up'!J37/Inputs!J$22*Inputs!$L$22","v":404.62833774001098},{"$f":"'Calc Cost build up'!K37/Inputs!K$22*Inputs!$L$22","v":404.62833774001103},{"$f":"'Calc Cost build up'!L37/Inputs!L$22*Inputs!$L$22","v":404.62833774001098},{"$f":"'Calc Cost build up'!M37/Inputs!M$22*Inputs!$L$22","v":410.66226194823611},{"$f":"'Calc Cost build up'!N37/Inputs!N$22*Inputs!$L$22","v":418.72420736593352},{"$f":"'Calc Cost build up'!O37/Inputs!O$22*Inputs!$L$22","v":428.4402490118656},{"$f":"'Calc Cost build up'!P37/Inputs!P$22*Inputs!$L$22","v":438.35500298427013},{"$f":"'Calc Cost build up'!Q37/Inputs!Q$22*Inputs!$L$22","v":446.83396178429632}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"'Calc Cost build up'!H38/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I38/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J38/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K38/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L38/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M38/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N38/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O38/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P38/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q38/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"'Calc Cost build up'!H39/Inputs!H$22*Inputs!$L$22","v":765.3136618357488},{"$f":"'Calc Cost build up'!I39/Inputs!I$22*Inputs!$L$22","v":765.31366183574869},{"$f":"'Calc Cost build up'!J39/Inputs!J$22*Inputs!$L$22","v":765.31366183574858},{"$f":"'Calc Cost build up'!K39/Inputs!K$22*Inputs!$L$22","v":765.31366183574858},{"$f":"'Calc Cost build up'!L39/Inputs!L$22*Inputs!$L$22","v":765.31366183574846},{"$f":"'Calc Cost build up'!M39/Inputs!M$22*Inputs!$L$22","v":777.16896030384294},{"$f":"'Calc Cost build up'!N39/Inputs!N$22*Inputs!$L$22","v":793.00886247397716},{"$f":"'Calc Cost build up'!O39/Inputs!O$22*Inputs!$L$22","v":812.09869019901623},{"$f":"'Calc Cost build up'!P39/Inputs!P$22*Inputs!$L$22","v":831.57894277168737},{"$f":"'Calc Cost build up'!Q39/Inputs!Q$22*Inputs!$L$22","v":848.23818206673229}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"'Calc Cost build up'!H40/Inputs!H$22*Inputs!$L$22","v":382.6568309178744},{"$f":"'Calc Cost build up'!I40/Inputs!I$22*Inputs!$L$22","v":382.65683091787434},{"$f":"'Calc Cost build up'!J40/Inputs!J$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!K40/Inputs!K$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!L40/Inputs!L$22*Inputs!$L$22","v":382.65683091787423},{"$f":"'Calc Cost build up'!M40/Inputs!M$22*Inputs!$L$22","v":388.58448015192147},{"$f":"'Calc Cost build up'!N40/Inputs!N$22*Inputs!$L$22","v":396.50443123698858},{"$f":"'Calc Cost build up'!O40/Inputs!O$22*Inputs!$L$22","v":406.04934509950812},{"$f":"'Calc Cost build up'!P40/Inputs!P$22*Inputs!$L$22","v":415.78947138584368},{"$f":"'Calc Cost build up'!Q40/Inputs!Q$22*Inputs!$L$22","v":424.11909103336615}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"'Calc Cost build up'!H41/Inputs!H$22*Inputs!$L$22","v":573.98524637681157},{"$f":"'Calc Cost build up'!I41/Inputs!I$22*Inputs!$L$22","v":573.98524637681157},{"$f":"'Calc Cost build up'!J41/Inputs!J$22*Inputs!$L$22","v":573.98524637681146},{"$f":"'Calc Cost build up'!K41/Inputs!K$22*Inputs!$L$22","v":573.98524637681146},{"$f":"'Calc Cost build up'!L41/Inputs!L$22*Inputs!$L$22","v":573.98524637681135},{"$f":"'Calc Cost build up'!M41/Inputs!M$22*Inputs!$L$22","v":582.87672022788229},{"$f":"'Calc Cost build up'!N41/Inputs!N$22*Inputs!$L$22","v":594.75664685548281},{"$f":"'Calc Cost build up'!O41/Inputs!O$22*Inputs!$L$22","v":609.07401764926215},{"$f":"'Calc Cost build up'!P41/Inputs!P$22*Inputs!$L$22","v":623.68420707876555},{"$f":"'Calc Cost build up'!Q41/Inputs!Q$22*Inputs!$L$22","v":636.17863655004919}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"'Calc Cost build up'!H42/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I42/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J42/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K42/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L42/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M42/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N42/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O42/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P42/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q42/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"'Calc Cost build up'!H43/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I43/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J43/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K43/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L43/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M43/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N43/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O43/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P43/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q43/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"'Calc Cost build up'!H44/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I44/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J44/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K44/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L44/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M44/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N44/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O44/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P44/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q44/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"'Calc Cost build up'!H45/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I45/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J45/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K45/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L45/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M45/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N45/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O45/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P45/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q45/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"'Calc Cost build up'!H46/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I46/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J46/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K46/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L46/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M46/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N46/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O46/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P46/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q46/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"'Calc Cost build up'!H47/Inputs!H$22*Inputs!$L$22","v":860.97786956521736},{"$f":"'Calc Cost build up'!I47/Inputs!I$22*Inputs!$L$22","v":860.97786956521736},{"$f":"'Calc Cost build up'!J47/Inputs!J$22*Inputs!$L$22","v":860.97786956521725},{"$f":"'Calc Cost build up'!K47/Inputs!K$22*Inputs!$L$22","v":860.97786956521713},{"$f":"'Calc Cost build up'!L47/Inputs!L$22*Inputs!$L$22","v":860.97786956521713},{"$f":"'Calc Cost build up'!M47/Inputs!M$22*Inputs!$L$22","v":874.31508034182332},{"$f":"'Calc Cost build up'!N47/Inputs!N$22*Inputs!$L$22","v":892.13497028322422},{"$f":"'Calc Cost build up'!O47/Inputs!O$22*Inputs!$L$22","v":913.61102647389339},{"$f":"'Calc Cost build up'!P47/Inputs!P$22*Inputs!$L$22","v":935.52631061814839},{"$f":"'Calc Cost build up'!Q47/Inputs!Q$22*Inputs!$L$22","v":954.26795482507373}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"'Calc Cost build up'!H48/Inputs!H$22*Inputs!$L$22","v":382.6568309178744},{"$f":"'Calc Cost build up'!I48/Inputs!I$22*Inputs!$L$22","v":382.65683091787434},{"$f":"'Calc Cost build up'!J48/Inputs!J$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!K48/Inputs!K$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!L48/Inputs!L$22*Inputs!$L$22","v":382.65683091787423},{"$f":"'Calc Cost build up'!M48/Inputs!M$22*Inputs!$L$22","v":388.58448015192147},{"$f":"'Calc Cost build up'!N48/Inputs!N$22*Inputs!$L$22","v":396.50443123698858},{"$f":"'Calc Cost build up'!O48/Inputs!O$22*Inputs!$L$22","v":406.04934509950812},{"$f":"'Calc Cost build up'!P48/Inputs!P$22*Inputs!$L$22","v":415.78947138584368},{"$f":"'Calc Cost build up'!Q48/Inputs!Q$22*Inputs!$L$22","v":424.11909103336615}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"'Calc Cost build up'!H49/Inputs!H$22*Inputs!$L$22","v":478.32103864734296},{"$f":"'Calc Cost build up'!I49/Inputs!I$22*Inputs!$L$22","v":478.3210386473429},{"$f":"'Calc Cost build up'!J49/Inputs!J$22*Inputs!$L$22","v":478.32103864734285},{"$f":"'Calc Cost build up'!K49/Inputs!K$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!L49/Inputs!L$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!M49/Inputs!M$22*Inputs!$L$22","v":485.73060018990185},{"$f":"'Calc Cost build up'!N49/Inputs!N$22*Inputs!$L$22","v":495.63053904623564},{"$f":"'Calc Cost build up'!O49/Inputs!O$22*Inputs!$L$22","v":507.56168137438516},{"$f":"'Calc Cost build up'!P49/Inputs!P$22*Inputs!$L$22","v":519.73683923230465},{"$f":"'Calc Cost build up'!Q49/Inputs!Q$22*Inputs!$L$22","v":530.14886379170764}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"'Calc Cost build up'!H50/Inputs!H$22*Inputs!$L$22","v":478.32103864734296},{"$f":"'Calc Cost build up'!I50/Inputs!I$22*Inputs!$L$22","v":478.3210386473429},{"$f":"'Calc Cost build up'!J50/Inputs!J$22*Inputs!$L$22","v":478.32103864734285},{"$f":"'Calc Cost build up'!K50/Inputs!K$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!L50/Inputs!L$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!M50/Inputs!M$22*Inputs!$L$22","v":485.73060018990185},{"$f":"'Calc Cost build up'!N50/Inputs!N$22*Inputs!$L$22","v":495.63053904623564},{"$f":"'Calc Cost build up'!O50/Inputs!O$22*Inputs!$L$22","v":507.56168137438516},{"$f":"'Calc Cost build up'!P50/Inputs!P$22*Inputs!$L$22","v":519.73683923230465},{"$f":"'Calc Cost build up'!Q50/Inputs!Q$22*Inputs!$L$22","v":530.14886379170764}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"'Calc Cost build up'!H51/Inputs!H$22*Inputs!$L$22","v":286.99262318840579},{"$f":"'Calc Cost build up'!I51/Inputs!I$22*Inputs!$L$22","v":286.99262318840579},{"$f":"'Calc Cost build up'!J51/Inputs!J$22*Inputs!$L$22","v":286.99262318840573},{"$f":"'Calc Cost build up'!K51/Inputs!K$22*Inputs!$L$22","v":286.99262318840573},{"$f":"'Calc Cost build up'!L51/Inputs!L$22*Inputs!$L$22","v":286.99262318840567},{"$f":"'Calc Cost build up'!M51/Inputs!M$22*Inputs!$L$22","v":291.43836011394114},{"$f":"'Calc Cost build up'!N51/Inputs!N$22*Inputs!$L$22","v":297.37832342774141},{"$f":"'Calc Cost build up'!O51/Inputs!O$22*Inputs!$L$22","v":304.53700882463107},{"$f":"'Calc Cost build up'!P51/Inputs!P$22*Inputs!$L$22","v":311.84210353938278},{"$f":"'Calc Cost build up'!Q51/Inputs!Q$22*Inputs!$L$22","v":318.0893182750246}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"'Calc Cost build up'!H52/Inputs!H$22*Inputs!$L$22","v":573.98524637681157},{"$f":"'Calc Cost build up'!I52/Inputs!I$22*Inputs!$L$22","v":573.98524637681157},{"$f":"'Calc Cost build up'!J52/Inputs!J$22*Inputs!$L$22","v":573.98524637681146},{"$f":"'Calc Cost build up'!K52/Inputs!K$22*Inputs!$L$22","v":573.98524637681146},{"$f":"'Calc Cost build up'!L52/Inputs!L$22*Inputs!$L$22","v":573.98524637681135},{"$f":"'Calc Cost build up'!M52/Inputs!M$22*Inputs!$L$22","v":582.87672022788229},{"$f":"'Calc Cost build up'!N52/Inputs!N$22*Inputs!$L$22","v":594.75664685548281},{"$f":"'Calc Cost build up'!O52/Inputs!O$22*Inputs!$L$22","v":609.07401764926215},{"$f":"'Calc Cost build up'!P52/Inputs!P$22*Inputs!$L$22","v":623.68420707876555},{"$f":"'Calc Cost build up'!Q52/Inputs!Q$22*Inputs!$L$22","v":636.17863655004919}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"'Calc Cost build up'!H53/Inputs!H$22*Inputs!$L$22","v":382.6568309178744},{"$f":"'Calc Cost build up'!I53/Inputs!I$22*Inputs!$L$22","v":382.65683091787434},{"$f":"'Calc Cost build up'!J53/Inputs!J$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!K53/Inputs!K$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!L53/Inputs!L$22*Inputs!$L$22","v":382.65683091787423},{"$f":"'Calc Cost build up'!M53/Inputs!M$22*Inputs!$L$22","v":388.58448015192147},{"$f":"'Calc Cost build up'!N53/Inputs!N$22*Inputs!$L$22","v":396.50443123698858},{"$f":"'Calc Cost build up'!O53/Inputs!O$22*Inputs!$L$22","v":406.04934509950812},{"$f":"'Calc Cost build up'!P53/Inputs!P$22*Inputs!$L$22","v":415.78947138584368},{"$f":"'Calc Cost build up'!Q53/Inputs!Q$22*Inputs!$L$22","v":424.11909103336615}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"'Calc Cost build up'!H54/Inputs!H$22*Inputs!$L$22","v":669.64945410628025},{"$f":"'Calc Cost build up'!I54/Inputs!I$22*Inputs!$L$22","v":669.64945410628013},{"$f":"'Calc Cost build up'!J54/Inputs!J$22*Inputs!$L$22","v":669.64945410628013},{"$f":"'Calc Cost build up'!K54/Inputs!K$22*Inputs!$L$22","v":669.64945410628002},{"$f":"'Calc Cost build up'!L54/Inputs!L$22*Inputs!$L$22","v":669.64945410628002},{"$f":"'Calc Cost build up'!M54/Inputs!M$22*Inputs!$L$22","v":680.02284026586256},{"$f":"'Calc Cost build up'!N54/Inputs!N$22*Inputs!$L$22","v":693.8827546647301},{"$f":"'Calc Cost build up'!O54/Inputs!O$22*Inputs!$L$22","v":710.58635392413919},{"$f":"'Calc Cost build up'!P54/Inputs!P$22*Inputs!$L$22","v":727.63157492522646},{"$f":"'Calc Cost build up'!Q54/Inputs!Q$22*Inputs!$L$22","v":742.20840930839086}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"'Calc Cost build up'!H55/Inputs!H$22*Inputs!$L$22","v":382.6568309178744},{"$f":"'Calc Cost build up'!I55/Inputs!I$22*Inputs!$L$22","v":382.65683091787434},{"$f":"'Calc Cost build up'!J55/Inputs!J$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!K55/Inputs!K$22*Inputs!$L$22","v":382.65683091787429},{"$f":"'Calc Cost build up'!L55/Inputs!L$22*Inputs!$L$22","v":382.65683091787423},{"$f":"'Calc Cost build up'!M55/Inputs!M$22*Inputs!$L$22","v":388.58448015192147},{"$f":"'Calc Cost build up'!N55/Inputs!N$22*Inputs!$L$22","v":396.50443123698858},{"$f":"'Calc Cost build up'!O55/Inputs!O$22*Inputs!$L$22","v":406.04934509950812},{"$f":"'Calc Cost build up'!P55/Inputs!P$22*Inputs!$L$22","v":415.78947138584368},{"$f":"'Calc Cost build up'!Q55/Inputs!Q$22*Inputs!$L$22","v":424.11909103336615}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"'Calc Cost build up'!H56/Inputs!H$22*Inputs!$L$22","v":765.3136618357488},{"$f":"'Calc Cost build up'!I56/Inputs!I$22*Inputs!$L$22","v":765.31366183574869},{"$f":"'Calc Cost build up'!J56/Inputs!J$22*Inputs!$L$22","v":765.31366183574858},{"$f":"'Calc Cost build up'!K56/Inputs!K$22*Inputs!$L$22","v":765.31366183574858},{"$f":"'Calc Cost build up'!L56/Inputs!L$22*Inputs!$L$22","v":765.31366183574846},{"$f":"'Calc Cost build up'!M56/Inputs!M$22*Inputs!$L$22","v":777.16896030384294},{"$f":"'Calc Cost build up'!N56/Inputs!N$22*Inputs!$L$22","v":793.00886247397716},{"$f":"'Calc Cost build up'!O56/Inputs!O$22*Inputs!$L$22","v":812.09869019901623},{"$f":"'Calc Cost build up'!P56/Inputs!P$22*Inputs!$L$22","v":831.57894277168737},{"$f":"'Calc Cost build up'!Q56/Inputs!Q$22*Inputs!$L$22","v":848.23818206673229}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"'Calc Cost build up'!H57/Inputs!H$22*Inputs!$L$22","v":478.32103864734296},{"$f":"'Calc Cost build up'!I57/Inputs!I$22*Inputs!$L$22","v":478.3210386473429},{"$f":"'Calc Cost build up'!J57/Inputs!J$22*Inputs!$L$22","v":478.32103864734285},{"$f":"'Calc Cost build up'!K57/Inputs!K$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!L57/Inputs!L$22*Inputs!$L$22","v":478.32103864734279},{"$f":"'Calc Cost build up'!M57/Inputs!M$22*Inputs!$L$22","v":485.73060018990185},{"$f":"'Calc Cost build up'!N57/Inputs!N$22*Inputs!$L$22","v":495.63053904623564},{"$f":"'Calc Cost build up'!O57/Inputs!O$22*Inputs!$L$22","v":507.56168137438516},{"$f":"'Calc Cost build up'!P57/Inputs!P$22*Inputs!$L$22","v":519.73683923230465},{"$f":"'Calc Cost build up'!Q57/Inputs!Q$22*Inputs!$L$22","v":530.14886379170764}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"'Calc Cost build up'!H58/Inputs!H$22*Inputs!$L$22","v":1792.1219592431657},{"$f":"'Calc Cost build up'!I58/Inputs!I$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!J58/Inputs!J$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!K58/Inputs!K$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!L58/Inputs!L$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!M58/Inputs!M$22*Inputs!$L$22","v":1819.8833096247736},{"$f":"'Calc Cost build up'!N58/Inputs!N$22*Inputs!$L$22","v":1856.9753385887791},{"$f":"'Calc Cost build up'!O58/Inputs!O$22*Inputs!$L$22","v":1901.6776628386162},{"$f":"'Calc Cost build up'!P58/Inputs!P$22*Inputs!$L$22","v":1947.2942383004297},{"$f":"'Calc Cost build up'!Q58/Inputs!Q$22*Inputs!$L$22","v":1986.3048950464793}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"'Calc Cost build up'!H59/Inputs!H$22*Inputs!$L$22","v":1792.1219592431657},{"$f":"'Calc Cost build up'!I59/Inputs!I$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!J59/Inputs!J$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!K59/Inputs!K$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!L59/Inputs!L$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!M59/Inputs!M$22*Inputs!$L$22","v":1819.8833096247736},{"$f":"'Calc Cost build up'!N59/Inputs!N$22*Inputs!$L$22","v":1856.9753385887791},{"$f":"'Calc Cost build up'!O59/Inputs!O$22*Inputs!$L$22","v":1901.6776628386162},{"$f":"'Calc Cost build up'!P59/Inputs!P$22*Inputs!$L$22","v":1947.2942383004297},{"$f":"'Calc Cost build up'!Q59/Inputs!Q$22*Inputs!$L$22","v":1986.3048950464793}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"'Calc Cost build up'!H60/Inputs!H$22*Inputs!$L$22","v":1792.1219592431657},{"$f":"'Calc Cost build up'!I60/Inputs!I$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!J60/Inputs!J$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!K60/Inputs!K$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!L60/Inputs!L$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!M60/Inputs!M$22*Inputs!$L$22","v":1819.8833096247736},{"$f":"'Calc Cost build up'!N60/Inputs!N$22*Inputs!$L$22","v":1856.9753385887791},{"$f":"'Calc Cost build up'!O60/Inputs!O$22*Inputs!$L$22","v":1901.6776628386162},{"$f":"'Calc Cost build up'!P60/Inputs!P$22*Inputs!$L$22","v":1947.2942383004297},{"$f":"'Calc Cost build up'!Q60/Inputs!Q$22*Inputs!$L$22","v":1986.3048950464793}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"'Calc Cost build up'!H61/Inputs!H$22*Inputs!$L$22","v":1792.1219592431657},{"$f":"'Calc Cost build up'!I61/Inputs!I$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!J61/Inputs!J$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!K61/Inputs!K$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!L61/Inputs!L$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!M61/Inputs!M$22*Inputs!$L$22","v":1819.8833096247736},{"$f":"'Calc Cost build up'!N61/Inputs!N$22*Inputs!$L$22","v":1856.9753385887791},{"$f":"'Calc Cost build up'!O61/Inputs!O$22*Inputs!$L$22","v":1901.6776628386162},{"$f":"'Calc Cost build up'!P61/Inputs!P$22*Inputs!$L$22","v":1947.2942383004297},{"$f":"'Calc Cost build up'!Q61/Inputs!Q$22*Inputs!$L$22","v":1986.3048950464793}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"'Calc Cost build up'!H62/Inputs!H$22*Inputs!$L$22","v":1792.1219592431657},{"$f":"'Calc Cost build up'!I62/Inputs!I$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!J62/Inputs!J$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!K62/Inputs!K$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!L62/Inputs!L$22*Inputs!$L$22","v":1792.1219592431651},{"$f":"'Calc Cost build up'!M62/Inputs!M$22*Inputs!$L$22","v":1819.8833096247736},{"$f":"'Calc Cost build up'!N62/Inputs!N$22*Inputs!$L$22","v":1856.9753385887791},{"$f":"'Calc Cost build up'!O62/Inputs!O$22*Inputs!$L$22","v":1901.6776628386162},{"$f":"'Calc Cost build up'!P62/Inputs!P$22*Inputs!$L$22","v":1947.2942383004297},{"$f":"'Calc Cost build up'!Q62/Inputs!Q$22*Inputs!$L$22","v":1986.3048950464793}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"'Calc Cost build up'!H63/Inputs!H$22*Inputs!$L$22","v":61.797308939419494},{"$f":"'Calc Cost build up'!I63/Inputs!I$22*Inputs!$L$22","v":61.797308939419494},{"$f":"'Calc Cost build up'!J63/Inputs!J$22*Inputs!$L$22","v":61.79730893941948},{"$f":"'Calc Cost build up'!K63/Inputs!K$22*Inputs!$L$22","v":61.79730893941948},{"$f":"'Calc Cost build up'!L63/Inputs!L$22*Inputs!$L$22","v":61.79730893941948},{"$f":"'Calc Cost build up'!M63/Inputs!M$22*Inputs!$L$22","v":62.754596883612876},{"$f":"'Calc Cost build up'!N63/Inputs!N$22*Inputs!$L$22","v":64.033632365130316},{"$f":"'Calc Cost build up'!O63/Inputs!O$22*Inputs!$L$22","v":65.57509182202125},{"$f":"'Calc Cost build up'!P63/Inputs!P$22*Inputs!$L$22","v":67.148077182773434},{"$f":"'Calc Cost build up'!Q63/Inputs!Q$22*Inputs!$L$22","v":68.493272242982016}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"'Calc Cost build up'!H64/Inputs!H$22*Inputs!$L$22","v":169.63401373087342},{"$f":"'Calc Cost build up'!I64/Inputs!I$22*Inputs!$L$22","v":169.63401373087339},{"$f":"'Calc Cost build up'!J64/Inputs!J$22*Inputs!$L$22","v":169.63401373087339},{"$f":"'Calc Cost build up'!K64/Inputs!K$22*Inputs!$L$22","v":169.63401373087336},{"$f":"'Calc Cost build up'!L64/Inputs!L$22*Inputs!$L$22","v":169.63401373087336},{"$f":"'Calc Cost build up'!M64/Inputs!M$22*Inputs!$L$22","v":172.26177534471475},{"$f":"'Calc Cost build up'!N64/Inputs!N$22*Inputs!$L$22","v":175.77273603471338},{"$f":"'Calc Cost build up'!O64/Inputs!O$22*Inputs!$L$22","v":180.00405223866258},{"$f":"'Calc Cost build up'!P64/Inputs!P$22*Inputs!$L$22","v":184.32190725312407},{"$f":"'Calc Cost build up'!Q64/Inputs!Q$22*Inputs!$L$22","v":188.01447641560699}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"'Calc Cost build up'!H65/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I65/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J65/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K65/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L65/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M65/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N65/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O65/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P65/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q65/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"'Calc Cost build up'!H66/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I66/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J66/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K66/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L66/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M66/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N66/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O66/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P66/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q66/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"'Calc Cost build up'!H67/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I67/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J67/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K67/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L67/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M67/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N67/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O67/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P67/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q67/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"'Calc Cost build up'!H68/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I68/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J68/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K68/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L68/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M68/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N68/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O68/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P68/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q68/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"'Calc Cost build up'!H69/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I69/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J69/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K69/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L69/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M69/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N69/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O69/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P69/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q69/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"'Calc Cost build up'!H70/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I70/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J70/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K70/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L70/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M70/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N70/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O70/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P70/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q70/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"'Calc Cost build up'!H71/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I71/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J71/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K71/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L71/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M71/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N71/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O71/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P71/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q71/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"'Calc Cost build up'!H72/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I72/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J72/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K72/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L72/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M72/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N72/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O72/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P72/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q72/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"'Calc Cost build up'!H73/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I73/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J73/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K73/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L73/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M73/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N73/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O73/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P73/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q73/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"'Calc Cost build up'!H74/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I74/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J74/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K74/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L74/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M74/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N74/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O74/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P74/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q74/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"'Calc Cost build up'!H75/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I75/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J75/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K75/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L75/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M75/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N75/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O75/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P75/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q75/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"'Calc Cost build up'!H76/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I76/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J76/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K76/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L76/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M76/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N76/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O76/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P76/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q76/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"'Calc Cost build up'!H77/Inputs!H$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!I77/Inputs!I$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!J77/Inputs!J$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!K77/Inputs!K$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!L77/Inputs!L$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!M77/Inputs!M$22*Inputs!$L$22","v":778.88150699663038},{"$f":"'Calc Cost build up'!N77/Inputs!N$22*Inputs!$L$22","v":794.75631350991398},{"$f":"'Calc Cost build up'!O77/Inputs!O$22*Inputs!$L$22","v":813.8882070185939},{"$f":"'Calc Cost build up'!P77/Inputs!P$22*Inputs!$L$22","v":833.41138570363171},{"$f":"'Calc Cost build up'!Q77/Inputs!Q$22*Inputs!$L$22","v":850.10733480904764}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"'Calc Cost build up'!H78/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I78/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J78/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K78/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L78/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M78/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N78/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O78/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P78/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q78/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"'Calc Cost build up'!H79/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I79/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J79/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K79/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L79/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M79/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N79/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O79/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P79/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q79/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"'Calc Cost build up'!H80/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I80/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J80/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K80/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L80/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M80/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N80/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O80/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P80/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q80/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"'Calc Cost build up'!H81/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I81/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J81/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K81/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L81/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M81/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N81/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O81/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P81/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q81/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"'Calc Cost build up'!H82/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I82/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J82/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K82/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L82/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M82/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N82/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O82/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P82/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q82/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"'Calc Cost build up'!H83/Inputs!H$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!I83/Inputs!I$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!J83/Inputs!J$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!K83/Inputs!K$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!L83/Inputs!L$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!M83/Inputs!M$22*Inputs!$L$22","v":778.88150699663038},{"$f":"'Calc Cost build up'!N83/Inputs!N$22*Inputs!$L$22","v":794.75631350991398},{"$f":"'Calc Cost build up'!O83/Inputs!O$22*Inputs!$L$22","v":813.8882070185939},{"$f":"'Calc Cost build up'!P83/Inputs!P$22*Inputs!$L$22","v":833.41138570363171},{"$f":"'Calc Cost build up'!Q83/Inputs!Q$22*Inputs!$L$22","v":850.10733480904764}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"'Calc Cost build up'!H84/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I84/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J84/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K84/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L84/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M84/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N84/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O84/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P84/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q84/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"'Calc Cost build up'!H85/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I85/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J85/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K85/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L85/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M85/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N85/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O85/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P85/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q85/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"'Calc Cost build up'!H86/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I86/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J86/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K86/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L86/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M86/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N86/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O86/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P86/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q86/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"'Calc Cost build up'!H87/Inputs!H$22*Inputs!$L$22","v":613.60006763285025},{"$f":"'Calc Cost build up'!I87/Inputs!I$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!J87/Inputs!J$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!K87/Inputs!K$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!L87/Inputs!L$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!M87/Inputs!M$22*Inputs!$L$22","v":623.10520559730423},{"$f":"'Calc Cost build up'!N87/Inputs!N$22*Inputs!$L$22","v":635.80505080793125},{"$f":"'Calc Cost build up'!O87/Inputs!O$22*Inputs!$L$22","v":651.1105656148751},{"$f":"'Calc Cost build up'!P87/Inputs!P$22*Inputs!$L$22","v":666.72910856290548},{"$f":"'Calc Cost build up'!Q87/Inputs!Q$22*Inputs!$L$22","v":680.08586784723809}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"'Calc Cost build up'!H88/Inputs!H$22*Inputs!$L$22","v":920.40010144927533},{"$f":"'Calc Cost build up'!I88/Inputs!I$22*Inputs!$L$22","v":920.40010144927521},{"$f":"'Calc Cost build up'!J88/Inputs!J$22*Inputs!$L$22","v":920.4001014492751},{"$f":"'Calc Cost build up'!K88/Inputs!K$22*Inputs!$L$22","v":920.4001014492751},{"$f":"'Calc Cost build up'!L88/Inputs!L$22*Inputs!$L$22","v":920.40010144927521},{"$f":"'Calc Cost build up'!M88/Inputs!M$22*Inputs!$L$22","v":934.65780839595629},{"$f":"'Calc Cost build up'!N88/Inputs!N$22*Inputs!$L$22","v":953.70757621189694},{"$f":"'Calc Cost build up'!O88/Inputs!O$22*Inputs!$L$22","v":976.66584842231259},{"$f":"'Calc Cost build up'!P88/Inputs!P$22*Inputs!$L$22","v":1000.0936628443582},{"$f":"'Calc Cost build up'!Q88/Inputs!Q$22*Inputs!$L$22","v":1020.1288017708573}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"'Calc Cost build up'!H89/Inputs!H$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!I89/Inputs!I$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!J89/Inputs!J$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!K89/Inputs!K$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!L89/Inputs!L$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!M89/Inputs!M$22*Inputs!$L$22","v":778.88150699663038},{"$f":"'Calc Cost build up'!N89/Inputs!N$22*Inputs!$L$22","v":794.75631350991398},{"$f":"'Calc Cost build up'!O89/Inputs!O$22*Inputs!$L$22","v":813.8882070185939},{"$f":"'Calc Cost build up'!P89/Inputs!P$22*Inputs!$L$22","v":833.41138570363171},{"$f":"'Calc Cost build up'!Q89/Inputs!Q$22*Inputs!$L$22","v":850.10733480904764}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"'Calc Cost build up'!H90/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I90/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J90/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K90/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L90/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M90/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N90/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O90/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P90/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q90/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"'Calc Cost build up'!H91/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I91/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J91/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K91/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L91/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M91/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N91/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O91/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P91/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q91/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"'Calc Cost build up'!H92/Inputs!H$22*Inputs!$L$22","v":613.60006763285025},{"$f":"'Calc Cost build up'!I92/Inputs!I$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!J92/Inputs!J$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!K92/Inputs!K$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!L92/Inputs!L$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!M92/Inputs!M$22*Inputs!$L$22","v":623.10520559730423},{"$f":"'Calc Cost build up'!N92/Inputs!N$22*Inputs!$L$22","v":635.80505080793125},{"$f":"'Calc Cost build up'!O92/Inputs!O$22*Inputs!$L$22","v":651.1105656148751},{"$f":"'Calc Cost build up'!P92/Inputs!P$22*Inputs!$L$22","v":666.72910856290548},{"$f":"'Calc Cost build up'!Q92/Inputs!Q$22*Inputs!$L$22","v":680.08586784723809}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"'Calc Cost build up'!H93/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I93/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J93/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K93/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L93/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M93/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N93/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O93/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P93/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q93/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"'Calc Cost build up'!H94/Inputs!H$22*Inputs!$L$22","v":613.60006763285025},{"$f":"'Calc Cost build up'!I94/Inputs!I$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!J94/Inputs!J$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!K94/Inputs!K$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!L94/Inputs!L$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!M94/Inputs!M$22*Inputs!$L$22","v":623.10520559730423},{"$f":"'Calc Cost build up'!N94/Inputs!N$22*Inputs!$L$22","v":635.80505080793125},{"$f":"'Calc Cost build up'!O94/Inputs!O$22*Inputs!$L$22","v":651.1105656148751},{"$f":"'Calc Cost build up'!P94/Inputs!P$22*Inputs!$L$22","v":666.72910856290548},{"$f":"'Calc Cost build up'!Q94/Inputs!Q$22*Inputs!$L$22","v":680.08586784723809}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"'Calc Cost build up'!H95/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I95/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J95/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K95/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L95/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M95/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N95/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O95/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P95/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q95/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"'Calc Cost build up'!H96/Inputs!H$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!I96/Inputs!I$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!J96/Inputs!J$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!K96/Inputs!K$22*Inputs!$L$22","v":767.00008454106262},{"$f":"'Calc Cost build up'!L96/Inputs!L$22*Inputs!$L$22","v":767.00008454106273},{"$f":"'Calc Cost build up'!M96/Inputs!M$22*Inputs!$L$22","v":778.88150699663038},{"$f":"'Calc Cost build up'!N96/Inputs!N$22*Inputs!$L$22","v":794.75631350991398},{"$f":"'Calc Cost build up'!O96/Inputs!O$22*Inputs!$L$22","v":813.8882070185939},{"$f":"'Calc Cost build up'!P96/Inputs!P$22*Inputs!$L$22","v":833.41138570363171},{"$f":"'Calc Cost build up'!Q96/Inputs!Q$22*Inputs!$L$22","v":850.10733480904764}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"'Calc Cost build up'!H97/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I97/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J97/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K97/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L97/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M97/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N97/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O97/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P97/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q97/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"'Calc Cost build up'!H98/Inputs!H$22*Inputs!$L$22","v":920.40010144927533},{"$f":"'Calc Cost build up'!I98/Inputs!I$22*Inputs!$L$22","v":920.40010144927521},{"$f":"'Calc Cost build up'!J98/Inputs!J$22*Inputs!$L$22","v":920.4001014492751},{"$f":"'Calc Cost build up'!K98/Inputs!K$22*Inputs!$L$22","v":920.4001014492751},{"$f":"'Calc Cost build up'!L98/Inputs!L$22*Inputs!$L$22","v":920.40010144927521},{"$f":"'Calc Cost build up'!M98/Inputs!M$22*Inputs!$L$22","v":934.65780839595629},{"$f":"'Calc Cost build up'!N98/Inputs!N$22*Inputs!$L$22","v":953.70757621189694},{"$f":"'Calc Cost build up'!O98/Inputs!O$22*Inputs!$L$22","v":976.66584842231259},{"$f":"'Calc Cost build up'!P98/Inputs!P$22*Inputs!$L$22","v":1000.0936628443582},{"$f":"'Calc Cost build up'!Q98/Inputs!Q$22*Inputs!$L$22","v":1020.1288017708573}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"'Calc Cost build up'!H99/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I99/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J99/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K99/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L99/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M99/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N99/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O99/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P99/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q99/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"'Calc Cost build up'!H100/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I100/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J100/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K100/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L100/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M100/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N100/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O100/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P100/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q100/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"'Calc Cost build up'!H101/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I101/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J101/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K101/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L101/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M101/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N101/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O101/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P101/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q101/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"'Calc Cost build up'!H102/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I102/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J102/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K102/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L102/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M102/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N102/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O102/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P102/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q102/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"'Calc Cost build up'!H103/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I103/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J103/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K103/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L103/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M103/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N103/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O103/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P103/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q103/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"'Calc Cost build up'!H104/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I104/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J104/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K104/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L104/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M104/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N104/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O104/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P104/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q104/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"'Calc Cost build up'!H105/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I105/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J105/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K105/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L105/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M105/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N105/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O105/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P105/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q105/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"'Calc Cost build up'!H106/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I106/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J106/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K106/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L106/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M106/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N106/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O106/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P106/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q106/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"'Calc Cost build up'!H107/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I107/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J107/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K107/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L107/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M107/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N107/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O107/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P107/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q107/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"'Calc Cost build up'!H108/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I108/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J108/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K108/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L108/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M108/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N108/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O108/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P108/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q108/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"'Calc Cost build up'!H109/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I109/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J109/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K109/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L109/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M109/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N109/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O109/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P109/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q109/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"'Calc Cost build up'!H110/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I110/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J110/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K110/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L110/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M110/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N110/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O110/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P110/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q110/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"'Calc Cost build up'!H111/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I111/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J111/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K111/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L111/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M111/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N111/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O111/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P111/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q111/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"'Calc Cost build up'!H112/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I112/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J112/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K112/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L112/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M112/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N112/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O112/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P112/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q112/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"'Calc Cost build up'!H113/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I113/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J113/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K113/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L113/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M113/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N113/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O113/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P113/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q113/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"'Calc Cost build up'!H114/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I114/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J114/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K114/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L114/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M114/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N114/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O114/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P114/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q114/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"'Calc Cost build up'!H115/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I115/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J115/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K115/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L115/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M115/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N115/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O115/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P115/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q115/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"'Calc Cost build up'!H116/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I116/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J116/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K116/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L116/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M116/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N116/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O116/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P116/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q116/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"'Calc Cost build up'!H117/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I117/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J117/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K117/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L117/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M117/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N117/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O117/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P117/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q117/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"'Calc Cost build up'!H118/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I118/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J118/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K118/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L118/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M118/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N118/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O118/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P118/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q118/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"'Calc Cost build up'!H119/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I119/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J119/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K119/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L119/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M119/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N119/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O119/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P119/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q119/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"'Calc Cost build up'!H120/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I120/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J120/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K120/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L120/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M120/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N120/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O120/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P120/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q120/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"'Calc Cost build up'!H121/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I121/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J121/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K121/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L121/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M121/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N121/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O121/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P121/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q121/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"'Calc Cost build up'!H122/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I122/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J122/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K122/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L122/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M122/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N122/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O122/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P122/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q122/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"'Calc Cost build up'!H123/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I123/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J123/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K123/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L123/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M123/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N123/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O123/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P123/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q123/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"'Calc Cost build up'!H124/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I124/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J124/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K124/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L124/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M124/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N124/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O124/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P124/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q124/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"'Calc Cost build up'!H125/Inputs!H$22*Inputs!$L$22","v":1073.8001183574879},{"$f":"'Calc Cost build up'!I125/Inputs!I$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!J125/Inputs!J$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!K125/Inputs!K$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!L125/Inputs!L$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!M125/Inputs!M$22*Inputs!$L$22","v":1090.4341097952824},{"$f":"'Calc Cost build up'!N125/Inputs!N$22*Inputs!$L$22","v":1112.6588389138799},{"$f":"'Calc Cost build up'!O125/Inputs!O$22*Inputs!$L$22","v":1139.4434898260313},{"$f":"'Calc Cost build up'!P125/Inputs!P$22*Inputs!$L$22","v":1166.7759399850845},{"$f":"'Calc Cost build up'!Q125/Inputs!Q$22*Inputs!$L$22","v":1190.1502687326667}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"'Calc Cost build up'!H126/Inputs!H$22*Inputs!$L$22","v":460.20005072463766},{"$f":"'Calc Cost build up'!I126/Inputs!I$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!J126/Inputs!J$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!K126/Inputs!K$22*Inputs!$L$22","v":460.20005072463755},{"$f":"'Calc Cost build up'!L126/Inputs!L$22*Inputs!$L$22","v":460.20005072463761},{"$f":"'Calc Cost build up'!M126/Inputs!M$22*Inputs!$L$22","v":467.32890419797815},{"$f":"'Calc Cost build up'!N126/Inputs!N$22*Inputs!$L$22","v":476.85378810594847},{"$f":"'Calc Cost build up'!O126/Inputs!O$22*Inputs!$L$22","v":488.3329242111563},{"$f":"'Calc Cost build up'!P126/Inputs!P$22*Inputs!$L$22","v":500.04683142217908},{"$f":"'Calc Cost build up'!Q126/Inputs!Q$22*Inputs!$L$22","v":510.06440088542865}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"'Calc Cost build up'!H127/Inputs!H$22*Inputs!$L$22","v":1380.6001521739131},{"$f":"'Calc Cost build up'!I127/Inputs!I$22*Inputs!$L$22","v":1380.6001521739131},{"$f":"'Calc Cost build up'!J127/Inputs!J$22*Inputs!$L$22","v":1380.6001521739129},{"$f":"'Calc Cost build up'!K127/Inputs!K$22*Inputs!$L$22","v":1380.6001521739129},{"$f":"'Calc Cost build up'!L127/Inputs!L$22*Inputs!$L$22","v":1380.6001521739129},{"$f":"'Calc Cost build up'!M127/Inputs!M$22*Inputs!$L$22","v":1401.9867125939347},{"$f":"'Calc Cost build up'!N127/Inputs!N$22*Inputs!$L$22","v":1430.5613643178451},{"$f":"'Calc Cost build up'!O127/Inputs!O$22*Inputs!$L$22","v":1464.9987726334689},{"$f":"'Calc Cost build up'!P127/Inputs!P$22*Inputs!$L$22","v":1500.140494266537},{"$f":"'Calc Cost build up'!Q127/Inputs!Q$22*Inputs!$L$22","v":1530.1932026562858}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"'Calc Cost build up'!H128/Inputs!H$22*Inputs!$L$22","v":613.60006763285025},{"$f":"'Calc Cost build up'!I128/Inputs!I$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!J128/Inputs!J$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!K128/Inputs!K$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!L128/Inputs!L$22*Inputs!$L$22","v":613.60006763285014},{"$f":"'Calc Cost build up'!M128/Inputs!M$22*Inputs!$L$22","v":623.10520559730423},{"$f":"'Calc Cost build up'!N128/Inputs!N$22*Inputs!$L$22","v":635.80505080793125},{"$f":"'Calc Cost build up'!O128/Inputs!O$22*Inputs!$L$22","v":651.1105656148751},{"$f":"'Calc Cost build up'!P128/Inputs!P$22*Inputs!$L$22","v":666.72910856290548},{"$f":"'Calc Cost build up'!Q128/Inputs!Q$22*Inputs!$L$22","v":680.08586784723809}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"'Calc Cost build up'!H129/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I129/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J129/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K129/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L129/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M129/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N129/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O129/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P129/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q129/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"'Calc Cost build up'!H130/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I130/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J130/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K130/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L130/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M130/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N130/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O130/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P130/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q130/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"'Calc Cost build up'!H131/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I131/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J131/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K131/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L131/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M131/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N131/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O131/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P131/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q131/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"'Calc Cost build up'!H132/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I132/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J132/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K132/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L132/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M132/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N132/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O132/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P132/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q132/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"'Calc Cost build up'!H133/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I133/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J133/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K133/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L133/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M133/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N133/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O133/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P133/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q133/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"'Calc Cost build up'!H134/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I134/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J134/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K134/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L134/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M134/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N134/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O134/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P134/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q134/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"'Calc Cost build up'!H135/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I135/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J135/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K135/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L135/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M135/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N135/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O135/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P135/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q135/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"'Calc Cost build up'!H136/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I136/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J136/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K136/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L136/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M136/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N136/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O136/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P136/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q136/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"'Calc Cost build up'!H137/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I137/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J137/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K137/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L137/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M137/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N137/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O137/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P137/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q137/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"'Calc Cost build up'!H138/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I138/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J138/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K138/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L138/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M138/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N138/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O138/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P138/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q138/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"'Calc Cost build up'!H139/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I139/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J139/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K139/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L139/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M139/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N139/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O139/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P139/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q139/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"'Calc Cost build up'!H140/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I140/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J140/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K140/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L140/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M140/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N140/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O140/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P140/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q140/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"'Calc Cost build up'!H141/Inputs!H$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!I141/Inputs!I$22*Inputs!$L$22","v":92.040010144927535},{"$f":"'Calc Cost build up'!J141/Inputs!J$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!K141/Inputs!K$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!L141/Inputs!L$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!M141/Inputs!M$22*Inputs!$L$22","v":93.465780839595652},{"$f":"'Calc Cost build up'!N141/Inputs!N$22*Inputs!$L$22","v":95.370757621189682},{"$f":"'Calc Cost build up'!O141/Inputs!O$22*Inputs!$L$22","v":97.666584842231259},{"$f":"'Calc Cost build up'!P141/Inputs!P$22*Inputs!$L$22","v":100.0093662844358},{"$f":"'Calc Cost build up'!Q141/Inputs!Q$22*Inputs!$L$22","v":102.01288017708572}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"'Calc Cost build up'!H142/Inputs!H$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!I142/Inputs!I$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!J142/Inputs!J$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!K142/Inputs!K$22*Inputs!$L$22","v":176.41001944444437},{"$f":"'Calc Cost build up'!L142/Inputs!L$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!M142/Inputs!M$22*Inputs!$L$22","v":179.14274660922499},{"$f":"'Calc Cost build up'!N142/Inputs!N$22*Inputs!$L$22","v":182.79395210728023},{"$f":"'Calc Cost build up'!O142/Inputs!O$22*Inputs!$L$22","v":187.19428761427659},{"$f":"'Calc Cost build up'!P142/Inputs!P$22*Inputs!$L$22","v":191.68461871183527},{"$f":"'Calc Cost build up'!Q142/Inputs!Q$22*Inputs!$L$22","v":195.52468700608097}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"'Calc Cost build up'!H143/Inputs!H$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!I143/Inputs!I$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!J143/Inputs!J$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!K143/Inputs!K$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!L143/Inputs!L$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!M143/Inputs!M$22*Inputs!$L$22","v":342.70786307851739},{"$f":"'Calc Cost build up'!N143/Inputs!N$22*Inputs!$L$22","v":349.69277794436221},{"$f":"'Calc Cost build up'!O143/Inputs!O$22*Inputs!$L$22","v":358.11081108818126},{"$f":"'Calc Cost build up'!P143/Inputs!P$22*Inputs!$L$22","v":366.701009709598},{"$f":"'Calc Cost build up'!Q143/Inputs!Q$22*Inputs!$L$22","v":374.04722731598105}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"'Calc Cost build up'!H144/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I144/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J144/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K144/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L144/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M144/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N144/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O144/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P144/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q144/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"'Calc Cost build up'!H145/Inputs!H$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!I145/Inputs!I$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!J145/Inputs!J$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!K145/Inputs!K$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!L145/Inputs!L$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!M145/Inputs!M$22*Inputs!$L$22","v":109.04341097952825},{"$f":"'Calc Cost build up'!N145/Inputs!N$22*Inputs!$L$22","v":111.26588389138797},{"$f":"'Calc Cost build up'!O145/Inputs!O$22*Inputs!$L$22","v":113.94434898260313},{"$f":"'Calc Cost build up'!P145/Inputs!P$22*Inputs!$L$22","v":116.67759399850844},{"$f":"'Calc Cost build up'!Q145/Inputs!Q$22*Inputs!$L$22","v":119.01502687326665}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"'Calc Cost build up'!H146/Inputs!H$22*Inputs!$L$22","v":230.10002536231883},{"$f":"'Calc Cost build up'!I146/Inputs!I$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!J146/Inputs!J$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!K146/Inputs!K$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!L146/Inputs!L$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!M146/Inputs!M$22*Inputs!$L$22","v":233.66445209898907},{"$f":"'Calc Cost build up'!N146/Inputs!N$22*Inputs!$L$22","v":238.42689405297423},{"$f":"'Calc Cost build up'!O146/Inputs!O$22*Inputs!$L$22","v":244.16646210557815},{"$f":"'Calc Cost build up'!P146/Inputs!P$22*Inputs!$L$22","v":250.02341571108954},{"$f":"'Calc Cost build up'!Q146/Inputs!Q$22*Inputs!$L$22","v":255.03220044271433}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"'Calc Cost build up'!H147/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I147/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J147/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K147/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L147/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M147/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N147/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O147/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P147/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q147/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"'Calc Cost build up'!H148/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I148/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J148/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K148/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L148/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M148/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N148/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O148/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P148/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q148/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"'Calc Cost build up'!H149/Inputs!H$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!I149/Inputs!I$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!J149/Inputs!J$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!K149/Inputs!K$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!L149/Inputs!L$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!M149/Inputs!M$22*Inputs!$L$22","v":309.99483978465884},{"$f":"'Calc Cost build up'!N149/Inputs!N$22*Inputs!$L$22","v":316.31301277694581},{"$f":"'Calc Cost build up'!O149/Inputs!O$22*Inputs!$L$22","v":323.92750639340034},{"$f":"'Calc Cost build up'!P149/Inputs!P$22*Inputs!$L$22","v":331.6977315100454},{"$f":"'Calc Cost build up'!Q149/Inputs!Q$22*Inputs!$L$22","v":338.342719254001}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"'Calc Cost build up'!H150/Inputs!H$22*Inputs!$L$22","v":536.90005917874396},{"$f":"'Calc Cost build up'!I150/Inputs!I$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!J150/Inputs!J$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!K150/Inputs!K$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!L150/Inputs!L$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!M150/Inputs!M$22*Inputs!$L$22","v":545.21705489764122},{"$f":"'Calc Cost build up'!N150/Inputs!N$22*Inputs!$L$22","v":556.32941945693995},{"$f":"'Calc Cost build up'!O150/Inputs!O$22*Inputs!$L$22","v":569.72174491301564},{"$f":"'Calc Cost build up'!P150/Inputs!P$22*Inputs!$L$22","v":583.38796999254225},{"$f":"'Calc Cost build up'!Q150/Inputs!Q$22*Inputs!$L$22","v":595.07513436633337}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"'Calc Cost build up'!H151/Inputs!H$22*Inputs!$L$22","v":1073.8001183574879},{"$f":"'Calc Cost build up'!I151/Inputs!I$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!J151/Inputs!J$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!K151/Inputs!K$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!L151/Inputs!L$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!M151/Inputs!M$22*Inputs!$L$22","v":1090.4341097952824},{"$f":"'Calc Cost build up'!N151/Inputs!N$22*Inputs!$L$22","v":1112.6588389138799},{"$f":"'Calc Cost build up'!O151/Inputs!O$22*Inputs!$L$22","v":1139.4434898260313},{"$f":"'Calc Cost build up'!P151/Inputs!P$22*Inputs!$L$22","v":1166.7759399850845},{"$f":"'Calc Cost build up'!Q151/Inputs!Q$22*Inputs!$L$22","v":1190.1502687326667}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"'Calc Cost build up'!H152/Inputs!H$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!I152/Inputs!I$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!J152/Inputs!J$22*Inputs!$L$22","v":1349.9201487922703},{"$f":"'Calc Cost build up'!K152/Inputs!K$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!L152/Inputs!L$22*Inputs!$L$22","v":1349.9201487922703},{"$f":"'Calc Cost build up'!M152/Inputs!M$22*Inputs!$L$22","v":1370.8314523140696},{"$f":"'Calc Cost build up'!N152/Inputs!N$22*Inputs!$L$22","v":1398.7711117774488},{"$f":"'Calc Cost build up'!O152/Inputs!O$22*Inputs!$L$22","v":1432.4432443527251},{"$f":"'Calc Cost build up'!P152/Inputs!P$22*Inputs!$L$22","v":1466.804038838392},{"$f":"'Calc Cost build up'!Q152/Inputs!Q$22*Inputs!$L$22","v":1496.1889092639242}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"'Calc Cost build up'!H153/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I153/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J153/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K153/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L153/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M153/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N153/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O153/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P153/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q153/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"'Calc Cost build up'!H154/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I154/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J154/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K154/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L154/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M154/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N154/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O154/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P154/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q154/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"'Calc Cost build up'!H155/Inputs!H$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!I155/Inputs!I$22*Inputs!$L$22","v":92.040010144927535},{"$f":"'Calc Cost build up'!J155/Inputs!J$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!K155/Inputs!K$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!L155/Inputs!L$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!M155/Inputs!M$22*Inputs!$L$22","v":93.465780839595652},{"$f":"'Calc Cost build up'!N155/Inputs!N$22*Inputs!$L$22","v":95.370757621189682},{"$f":"'Calc Cost build up'!O155/Inputs!O$22*Inputs!$L$22","v":97.666584842231259},{"$f":"'Calc Cost build up'!P155/Inputs!P$22*Inputs!$L$22","v":100.0093662844358},{"$f":"'Calc Cost build up'!Q155/Inputs!Q$22*Inputs!$L$22","v":102.01288017708572}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"'Calc Cost build up'!H156/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I156/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J156/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K156/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L156/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M156/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N156/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O156/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P156/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q156/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"'Calc Cost build up'!H157/Inputs!H$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!I157/Inputs!I$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!J157/Inputs!J$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!K157/Inputs!K$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!L157/Inputs!L$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!M157/Inputs!M$22*Inputs!$L$22","v":342.70786307851739},{"$f":"'Calc Cost build up'!N157/Inputs!N$22*Inputs!$L$22","v":349.69277794436221},{"$f":"'Calc Cost build up'!O157/Inputs!O$22*Inputs!$L$22","v":358.11081108818126},{"$f":"'Calc Cost build up'!P157/Inputs!P$22*Inputs!$L$22","v":366.701009709598},{"$f":"'Calc Cost build up'!Q157/Inputs!Q$22*Inputs!$L$22","v":374.04722731598105}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"'Calc Cost build up'!H158/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I158/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J158/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K158/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L158/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M158/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N158/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O158/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P158/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q158/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"'Calc Cost build up'!H159/Inputs!H$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!I159/Inputs!I$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!J159/Inputs!J$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!K159/Inputs!K$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!L159/Inputs!L$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!M159/Inputs!M$22*Inputs!$L$22","v":109.04341097952825},{"$f":"'Calc Cost build up'!N159/Inputs!N$22*Inputs!$L$22","v":111.26588389138797},{"$f":"'Calc Cost build up'!O159/Inputs!O$22*Inputs!$L$22","v":113.94434898260313},{"$f":"'Calc Cost build up'!P159/Inputs!P$22*Inputs!$L$22","v":116.67759399850844},{"$f":"'Calc Cost build up'!Q159/Inputs!Q$22*Inputs!$L$22","v":119.01502687326665}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"'Calc Cost build up'!H160/Inputs!H$22*Inputs!$L$22","v":230.10002536231883},{"$f":"'Calc Cost build up'!I160/Inputs!I$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!J160/Inputs!J$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!K160/Inputs!K$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!L160/Inputs!L$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!M160/Inputs!M$22*Inputs!$L$22","v":233.66445209898907},{"$f":"'Calc Cost build up'!N160/Inputs!N$22*Inputs!$L$22","v":238.42689405297423},{"$f":"'Calc Cost build up'!O160/Inputs!O$22*Inputs!$L$22","v":244.16646210557815},{"$f":"'Calc Cost build up'!P160/Inputs!P$22*Inputs!$L$22","v":250.02341571108954},{"$f":"'Calc Cost build up'!Q160/Inputs!Q$22*Inputs!$L$22","v":255.03220044271433}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"'Calc Cost build up'!H161/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I161/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J161/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K161/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L161/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M161/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N161/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O161/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P161/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q161/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"'Calc Cost build up'!H162/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I162/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J162/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K162/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L162/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M162/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N162/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O162/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P162/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q162/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"'Calc Cost build up'!H163/Inputs!H$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!I163/Inputs!I$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!J163/Inputs!J$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!K163/Inputs!K$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!L163/Inputs!L$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!M163/Inputs!M$22*Inputs!$L$22","v":309.99483978465884},{"$f":"'Calc Cost build up'!N163/Inputs!N$22*Inputs!$L$22","v":316.31301277694581},{"$f":"'Calc Cost build up'!O163/Inputs!O$22*Inputs!$L$22","v":323.92750639340034},{"$f":"'Calc Cost build up'!P163/Inputs!P$22*Inputs!$L$22","v":331.6977315100454},{"$f":"'Calc Cost build up'!Q163/Inputs!Q$22*Inputs!$L$22","v":338.342719254001}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"'Calc Cost build up'!H164/Inputs!H$22*Inputs!$L$22","v":521.56005748792268},{"$f":"'Calc Cost build up'!I164/Inputs!I$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!J164/Inputs!J$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!K164/Inputs!K$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!L164/Inputs!L$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!M164/Inputs!M$22*Inputs!$L$22","v":529.63942475770864},{"$f":"'Calc Cost build up'!N164/Inputs!N$22*Inputs!$L$22","v":540.43429318674157},{"$f":"'Calc Cost build up'!O164/Inputs!O$22*Inputs!$L$22","v":553.44398077264373},{"$f":"'Calc Cost build up'!P164/Inputs!P$22*Inputs!$L$22","v":566.71974227846954},{"$f":"'Calc Cost build up'!Q164/Inputs!Q$22*Inputs!$L$22","v":578.07298767015243}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"'Calc Cost build up'!H165/Inputs!H$22*Inputs!$L$22","v":1073.8001183574879},{"$f":"'Calc Cost build up'!I165/Inputs!I$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!J165/Inputs!J$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!K165/Inputs!K$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!L165/Inputs!L$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!M165/Inputs!M$22*Inputs!$L$22","v":1090.4341097952824},{"$f":"'Calc Cost build up'!N165/Inputs!N$22*Inputs!$L$22","v":1112.6588389138799},{"$f":"'Calc Cost build up'!O165/Inputs!O$22*Inputs!$L$22","v":1139.4434898260313},{"$f":"'Calc Cost build up'!P165/Inputs!P$22*Inputs!$L$22","v":1166.7759399850845},{"$f":"'Calc Cost build up'!Q165/Inputs!Q$22*Inputs!$L$22","v":1190.1502687326667}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"'Calc Cost build up'!H166/Inputs!H$22*Inputs!$L$22","v":1303.9001437198067},{"$f":"'Calc Cost build up'!I166/Inputs!I$22*Inputs!$L$22","v":1303.9001437198067},{"$f":"'Calc Cost build up'!J166/Inputs!J$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!K166/Inputs!K$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!L166/Inputs!L$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!M166/Inputs!M$22*Inputs!$L$22","v":1324.0985618942716},{"$f":"'Calc Cost build up'!N166/Inputs!N$22*Inputs!$L$22","v":1351.0857329668538},{"$f":"'Calc Cost build up'!O166/Inputs!O$22*Inputs!$L$22","v":1383.6099519316094},{"$f":"'Calc Cost build up'!P166/Inputs!P$22*Inputs!$L$22","v":1416.799355696174},{"$f":"'Calc Cost build up'!Q166/Inputs!Q$22*Inputs!$L$22","v":1445.1824691753811}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"'Calc Cost build up'!H167/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I167/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J167/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K167/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L167/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M167/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N167/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O167/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P167/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q167/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"'Calc Cost build up'!H168/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I168/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J168/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K168/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L168/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M168/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N168/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O168/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P168/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q168/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"'Calc Cost build up'!H169/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I169/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J169/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K169/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L169/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M169/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N169/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O169/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P169/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q169/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"'Calc Cost build up'!H170/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I170/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J170/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K170/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L170/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M170/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N170/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O170/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P170/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q170/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"'Calc Cost build up'!H171/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I171/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J171/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K171/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L171/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M171/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N171/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O171/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P171/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q171/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"'Calc Cost build up'!H172/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I172/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J172/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K172/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L172/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M172/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N172/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O172/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P172/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q172/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"'Calc Cost build up'!H173/Inputs!H$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!I173/Inputs!I$22*Inputs!$L$22","v":92.040010144927535},{"$f":"'Calc Cost build up'!J173/Inputs!J$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!K173/Inputs!K$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!L173/Inputs!L$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!M173/Inputs!M$22*Inputs!$L$22","v":93.465780839595652},{"$f":"'Calc Cost build up'!N173/Inputs!N$22*Inputs!$L$22","v":95.370757621189682},{"$f":"'Calc Cost build up'!O173/Inputs!O$22*Inputs!$L$22","v":97.666584842231259},{"$f":"'Calc Cost build up'!P173/Inputs!P$22*Inputs!$L$22","v":100.0093662844358},{"$f":"'Calc Cost build up'!Q173/Inputs!Q$22*Inputs!$L$22","v":102.01288017708572}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"'Calc Cost build up'!H174/Inputs!H$22*Inputs!$L$22","v":168.74001859903382},{"$f":"'Calc Cost build up'!I174/Inputs!I$22*Inputs!$L$22","v":168.74001859903382},{"$f":"'Calc Cost build up'!J174/Inputs!J$22*Inputs!$L$22","v":168.74001859903379},{"$f":"'Calc Cost build up'!K174/Inputs!K$22*Inputs!$L$22","v":168.74001859903382},{"$f":"'Calc Cost build up'!L174/Inputs!L$22*Inputs!$L$22","v":168.74001859903379},{"$f":"'Calc Cost build up'!M174/Inputs!M$22*Inputs!$L$22","v":171.3539315392587},{"$f":"'Calc Cost build up'!N174/Inputs!N$22*Inputs!$L$22","v":174.8463889721811},{"$f":"'Calc Cost build up'!O174/Inputs!O$22*Inputs!$L$22","v":179.05540554409063},{"$f":"'Calc Cost build up'!P174/Inputs!P$22*Inputs!$L$22","v":183.350504854799},{"$f":"'Calc Cost build up'!Q174/Inputs!Q$22*Inputs!$L$22","v":187.02361365799052}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"'Calc Cost build up'!H175/Inputs!H$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!I175/Inputs!I$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!J175/Inputs!J$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!K175/Inputs!K$22*Inputs!$L$22","v":337.48003719806763},{"$f":"'Calc Cost build up'!L175/Inputs!L$22*Inputs!$L$22","v":337.48003719806758},{"$f":"'Calc Cost build up'!M175/Inputs!M$22*Inputs!$L$22","v":342.70786307851739},{"$f":"'Calc Cost build up'!N175/Inputs!N$22*Inputs!$L$22","v":349.69277794436221},{"$f":"'Calc Cost build up'!O175/Inputs!O$22*Inputs!$L$22","v":358.11081108818126},{"$f":"'Calc Cost build up'!P175/Inputs!P$22*Inputs!$L$22","v":366.701009709598},{"$f":"'Calc Cost build up'!Q175/Inputs!Q$22*Inputs!$L$22","v":374.04722731598105}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"'Calc Cost build up'!H176/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I176/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J176/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K176/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L176/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M176/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N176/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O176/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P176/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q176/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"'Calc Cost build up'!H177/Inputs!H$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!I177/Inputs!I$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!J177/Inputs!J$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!K177/Inputs!K$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!L177/Inputs!L$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!M177/Inputs!M$22*Inputs!$L$22","v":109.04341097952825},{"$f":"'Calc Cost build up'!N177/Inputs!N$22*Inputs!$L$22","v":111.26588389138797},{"$f":"'Calc Cost build up'!O177/Inputs!O$22*Inputs!$L$22","v":113.94434898260313},{"$f":"'Calc Cost build up'!P177/Inputs!P$22*Inputs!$L$22","v":116.67759399850844},{"$f":"'Calc Cost build up'!Q177/Inputs!Q$22*Inputs!$L$22","v":119.01502687326665}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"'Calc Cost build up'!H178/Inputs!H$22*Inputs!$L$22","v":230.10002536231883},{"$f":"'Calc Cost build up'!I178/Inputs!I$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!J178/Inputs!J$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!K178/Inputs!K$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!L178/Inputs!L$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!M178/Inputs!M$22*Inputs!$L$22","v":233.66445209898907},{"$f":"'Calc Cost build up'!N178/Inputs!N$22*Inputs!$L$22","v":238.42689405297423},{"$f":"'Calc Cost build up'!O178/Inputs!O$22*Inputs!$L$22","v":244.16646210557815},{"$f":"'Calc Cost build up'!P178/Inputs!P$22*Inputs!$L$22","v":250.02341571108954},{"$f":"'Calc Cost build up'!Q178/Inputs!Q$22*Inputs!$L$22","v":255.03220044271433}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"'Calc Cost build up'!H179/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I179/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J179/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K179/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L179/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M179/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N179/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O179/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P179/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q179/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"'Calc Cost build up'!H180/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I180/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J180/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K180/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L180/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M180/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N180/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O180/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P180/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q180/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"'Calc Cost build up'!H181/Inputs!H$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!I181/Inputs!I$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!J181/Inputs!J$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!K181/Inputs!K$22*Inputs!$L$22","v":305.26603364734291},{"$f":"'Calc Cost build up'!L181/Inputs!L$22*Inputs!$L$22","v":305.26603364734297},{"$f":"'Calc Cost build up'!M181/Inputs!M$22*Inputs!$L$22","v":309.99483978465884},{"$f":"'Calc Cost build up'!N181/Inputs!N$22*Inputs!$L$22","v":316.31301277694581},{"$f":"'Calc Cost build up'!O181/Inputs!O$22*Inputs!$L$22","v":323.92750639340034},{"$f":"'Calc Cost build up'!P181/Inputs!P$22*Inputs!$L$22","v":331.6977315100454},{"$f":"'Calc Cost build up'!Q181/Inputs!Q$22*Inputs!$L$22","v":338.342719254001}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"'Calc Cost build up'!H182/Inputs!H$22*Inputs!$L$22","v":536.90005917874396},{"$f":"'Calc Cost build up'!I182/Inputs!I$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!J182/Inputs!J$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!K182/Inputs!K$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!L182/Inputs!L$22*Inputs!$L$22","v":536.90005917874385},{"$f":"'Calc Cost build up'!M182/Inputs!M$22*Inputs!$L$22","v":545.21705489764122},{"$f":"'Calc Cost build up'!N182/Inputs!N$22*Inputs!$L$22","v":556.32941945693995},{"$f":"'Calc Cost build up'!O182/Inputs!O$22*Inputs!$L$22","v":569.72174491301564},{"$f":"'Calc Cost build up'!P182/Inputs!P$22*Inputs!$L$22","v":583.38796999254225},{"$f":"'Calc Cost build up'!Q182/Inputs!Q$22*Inputs!$L$22","v":595.07513436633337}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"'Calc Cost build up'!H183/Inputs!H$22*Inputs!$L$22","v":1073.8001183574879},{"$f":"'Calc Cost build up'!I183/Inputs!I$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!J183/Inputs!J$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!K183/Inputs!K$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!L183/Inputs!L$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!M183/Inputs!M$22*Inputs!$L$22","v":1090.4341097952824},{"$f":"'Calc Cost build up'!N183/Inputs!N$22*Inputs!$L$22","v":1112.6588389138799},{"$f":"'Calc Cost build up'!O183/Inputs!O$22*Inputs!$L$22","v":1139.4434898260313},{"$f":"'Calc Cost build up'!P183/Inputs!P$22*Inputs!$L$22","v":1166.7759399850845},{"$f":"'Calc Cost build up'!Q183/Inputs!Q$22*Inputs!$L$22","v":1190.1502687326667}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"'Calc Cost build up'!H184/Inputs!H$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!I184/Inputs!I$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!J184/Inputs!J$22*Inputs!$L$22","v":1349.9201487922703},{"$f":"'Calc Cost build up'!K184/Inputs!K$22*Inputs!$L$22","v":1349.9201487922705},{"$f":"'Calc Cost build up'!L184/Inputs!L$22*Inputs!$L$22","v":1349.9201487922703},{"$f":"'Calc Cost build up'!M184/Inputs!M$22*Inputs!$L$22","v":1370.8314523140696},{"$f":"'Calc Cost build up'!N184/Inputs!N$22*Inputs!$L$22","v":1398.7711117774488},{"$f":"'Calc Cost build up'!O184/Inputs!O$22*Inputs!$L$22","v":1432.4432443527251},{"$f":"'Calc Cost build up'!P184/Inputs!P$22*Inputs!$L$22","v":1466.804038838392},{"$f":"'Calc Cost build up'!Q184/Inputs!Q$22*Inputs!$L$22","v":1496.1889092639242}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"'Calc Cost build up'!H185/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I185/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J185/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K185/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L185/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M185/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N185/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O185/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P185/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q185/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"'Calc Cost build up'!H186/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I186/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J186/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K186/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L186/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M186/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N186/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O186/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P186/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q186/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"'Calc Cost build up'!H187/Inputs!H$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!I187/Inputs!I$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!J187/Inputs!J$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!K187/Inputs!K$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!L187/Inputs!L$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!M187/Inputs!M$22*Inputs!$L$22","v":389.44075349831519},{"$f":"'Calc Cost build up'!N187/Inputs!N$22*Inputs!$L$22","v":397.37815675495699},{"$f":"'Calc Cost build up'!O187/Inputs!O$22*Inputs!$L$22","v":406.94410350929695},{"$f":"'Calc Cost build up'!P187/Inputs!P$22*Inputs!$L$22","v":416.70569285181585},{"$f":"'Calc Cost build up'!Q187/Inputs!Q$22*Inputs!$L$22","v":425.05366740452382}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"'Calc Cost build up'!H188/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I188/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J188/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K188/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L188/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M188/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N188/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O188/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P188/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q188/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"'Calc Cost build up'!H189/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I189/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J189/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K189/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L189/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M189/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N189/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O189/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P189/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q189/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"'Calc Cost build up'!H190/Inputs!H$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!I190/Inputs!I$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!J190/Inputs!J$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!K190/Inputs!K$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!L190/Inputs!L$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!M190/Inputs!M$22*Inputs!$L$22","v":389.44075349831519},{"$f":"'Calc Cost build up'!N190/Inputs!N$22*Inputs!$L$22","v":397.37815675495699},{"$f":"'Calc Cost build up'!O190/Inputs!O$22*Inputs!$L$22","v":406.94410350929695},{"$f":"'Calc Cost build up'!P190/Inputs!P$22*Inputs!$L$22","v":416.70569285181585},{"$f":"'Calc Cost build up'!Q190/Inputs!Q$22*Inputs!$L$22","v":425.05366740452382}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"'Calc Cost build up'!H191/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I191/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J191/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K191/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L191/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M191/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N191/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O191/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P191/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q191/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"'Calc Cost build up'!H192/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I192/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J192/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K192/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L192/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M192/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N192/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O192/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P192/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q192/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"'Calc Cost build up'!H193/Inputs!H$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!I193/Inputs!I$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!J193/Inputs!J$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!K193/Inputs!K$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!L193/Inputs!L$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!M193/Inputs!M$22*Inputs!$L$22","v":389.44075349831519},{"$f":"'Calc Cost build up'!N193/Inputs!N$22*Inputs!$L$22","v":397.37815675495699},{"$f":"'Calc Cost build up'!O193/Inputs!O$22*Inputs!$L$22","v":406.94410350929695},{"$f":"'Calc Cost build up'!P193/Inputs!P$22*Inputs!$L$22","v":416.70569285181585},{"$f":"'Calc Cost build up'!Q193/Inputs!Q$22*Inputs!$L$22","v":425.05366740452382}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"'Calc Cost build up'!H194/Inputs!H$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!I194/Inputs!I$22*Inputs!$L$22","v":92.040010144927535},{"$f":"'Calc Cost build up'!J194/Inputs!J$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!K194/Inputs!K$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!L194/Inputs!L$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!M194/Inputs!M$22*Inputs!$L$22","v":93.465780839595652},{"$f":"'Calc Cost build up'!N194/Inputs!N$22*Inputs!$L$22","v":95.370757621189682},{"$f":"'Calc Cost build up'!O194/Inputs!O$22*Inputs!$L$22","v":97.666584842231259},{"$f":"'Calc Cost build up'!P194/Inputs!P$22*Inputs!$L$22","v":100.0093662844358},{"$f":"'Calc Cost build up'!Q194/Inputs!Q$22*Inputs!$L$22","v":102.01288017708572}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"'Calc Cost build up'!H195/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I195/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J195/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K195/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L195/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M195/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N195/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O195/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P195/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q195/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"'Calc Cost build up'!H196/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I196/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J196/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K196/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L196/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M196/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N196/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O196/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P196/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q196/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"'Calc Cost build up'!H197/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I197/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J197/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K197/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L197/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M197/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N197/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O197/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P197/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q197/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"'Calc Cost build up'!H198/Inputs!H$22*Inputs!$L$22","v":99.710010990338176},{"$f":"'Calc Cost build up'!I198/Inputs!I$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!J198/Inputs!J$22*Inputs!$L$22","v":99.710010990338162},{"$f":"'Calc Cost build up'!K198/Inputs!K$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!L198/Inputs!L$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!M198/Inputs!M$22*Inputs!$L$22","v":101.25459590956194},{"$f":"'Calc Cost build up'!N198/Inputs!N$22*Inputs!$L$22","v":103.31832075628884},{"$f":"'Calc Cost build up'!O198/Inputs!O$22*Inputs!$L$22","v":105.8054669124172},{"$f":"'Calc Cost build up'!P198/Inputs!P$22*Inputs!$L$22","v":108.34348014147213},{"$f":"'Calc Cost build up'!Q198/Inputs!Q$22*Inputs!$L$22","v":110.51395352517621}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"'Calc Cost build up'!H199/Inputs!H$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!I199/Inputs!I$22*Inputs!$L$22","v":214.76002367149752},{"$f":"'Calc Cost build up'!J199/Inputs!J$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!K199/Inputs!K$22*Inputs!$L$22","v":214.76002367149752},{"$f":"'Calc Cost build up'!L199/Inputs!L$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!M199/Inputs!M$22*Inputs!$L$22","v":218.08682195905649},{"$f":"'Calc Cost build up'!N199/Inputs!N$22*Inputs!$L$22","v":222.53176778277594},{"$f":"'Calc Cost build up'!O199/Inputs!O$22*Inputs!$L$22","v":227.88869796520626},{"$f":"'Calc Cost build up'!P199/Inputs!P$22*Inputs!$L$22","v":233.35518799701688},{"$f":"'Calc Cost build up'!Q199/Inputs!Q$22*Inputs!$L$22","v":238.0300537465333}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"'Calc Cost build up'!H200/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I200/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J200/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K200/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L200/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M200/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N200/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O200/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P200/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q200/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"'Calc Cost build up'!H201/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I201/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J201/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K201/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L201/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M201/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N201/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O201/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P201/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q201/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"'Calc Cost build up'!H202/Inputs!H$22*Inputs!$L$22","v":283.79003128019326},{"$f":"'Calc Cost build up'!I202/Inputs!I$22*Inputs!$L$22","v":283.7900312801932},{"$f":"'Calc Cost build up'!J202/Inputs!J$22*Inputs!$L$22","v":283.7900312801932},{"$f":"'Calc Cost build up'!K202/Inputs!K$22*Inputs!$L$22","v":283.7900312801932},{"$f":"'Calc Cost build up'!L202/Inputs!L$22*Inputs!$L$22","v":283.7900312801932},{"$f":"'Calc Cost build up'!M202/Inputs!M$22*Inputs!$L$22","v":288.1861575887533},{"$f":"'Calc Cost build up'!N202/Inputs!N$22*Inputs!$L$22","v":294.05983599866818},{"$f":"'Calc Cost build up'!O202/Inputs!O$22*Inputs!$L$22","v":301.13863659687973},{"$f":"'Calc Cost build up'!P202/Inputs!P$22*Inputs!$L$22","v":308.36221271034373},{"$f":"'Calc Cost build up'!Q202/Inputs!Q$22*Inputs!$L$22","v":314.53971387934769}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"'Calc Cost build up'!H203/Inputs!H$22*Inputs!$L$22","v":521.56005748792268},{"$f":"'Calc Cost build up'!I203/Inputs!I$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!J203/Inputs!J$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!K203/Inputs!K$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!L203/Inputs!L$22*Inputs!$L$22","v":521.56005748792256},{"$f":"'Calc Cost build up'!M203/Inputs!M$22*Inputs!$L$22","v":529.63942475770864},{"$f":"'Calc Cost build up'!N203/Inputs!N$22*Inputs!$L$22","v":540.43429318674157},{"$f":"'Calc Cost build up'!O203/Inputs!O$22*Inputs!$L$22","v":553.44398077264373},{"$f":"'Calc Cost build up'!P203/Inputs!P$22*Inputs!$L$22","v":566.71974227846954},{"$f":"'Calc Cost build up'!Q203/Inputs!Q$22*Inputs!$L$22","v":578.07298767015243}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"'Calc Cost build up'!H204/Inputs!H$22*Inputs!$L$22","v":1073.8001183574879},{"$f":"'Calc Cost build up'!I204/Inputs!I$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!J204/Inputs!J$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!K204/Inputs!K$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!L204/Inputs!L$22*Inputs!$L$22","v":1073.8001183574877},{"$f":"'Calc Cost build up'!M204/Inputs!M$22*Inputs!$L$22","v":1090.4341097952824},{"$f":"'Calc Cost build up'!N204/Inputs!N$22*Inputs!$L$22","v":1112.6588389138799},{"$f":"'Calc Cost build up'!O204/Inputs!O$22*Inputs!$L$22","v":1139.4434898260313},{"$f":"'Calc Cost build up'!P204/Inputs!P$22*Inputs!$L$22","v":1166.7759399850845},{"$f":"'Calc Cost build up'!Q204/Inputs!Q$22*Inputs!$L$22","v":1190.1502687326667}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"'Calc Cost build up'!H205/Inputs!H$22*Inputs!$L$22","v":1303.9001437198067},{"$f":"'Calc Cost build up'!I205/Inputs!I$22*Inputs!$L$22","v":1303.9001437198067},{"$f":"'Calc Cost build up'!J205/Inputs!J$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!K205/Inputs!K$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!L205/Inputs!L$22*Inputs!$L$22","v":1303.9001437198065},{"$f":"'Calc Cost build up'!M205/Inputs!M$22*Inputs!$L$22","v":1324.0985618942716},{"$f":"'Calc Cost build up'!N205/Inputs!N$22*Inputs!$L$22","v":1351.0857329668538},{"$f":"'Calc Cost build up'!O205/Inputs!O$22*Inputs!$L$22","v":1383.6099519316094},{"$f":"'Calc Cost build up'!P205/Inputs!P$22*Inputs!$L$22","v":1416.799355696174},{"$f":"'Calc Cost build up'!Q205/Inputs!Q$22*Inputs!$L$22","v":1445.1824691753811}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"'Calc Cost build up'!H206/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I206/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J206/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K206/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L206/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M206/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N206/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O206/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P206/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q206/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"'Calc Cost build up'!H207/Inputs!H$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!I207/Inputs!I$22*Inputs!$L$22","v":184.08002028985507},{"$f":"'Calc Cost build up'!J207/Inputs!J$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!K207/Inputs!K$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!L207/Inputs!L$22*Inputs!$L$22","v":184.08002028985504},{"$f":"'Calc Cost build up'!M207/Inputs!M$22*Inputs!$L$22","v":186.9315616791913},{"$f":"'Calc Cost build up'!N207/Inputs!N$22*Inputs!$L$22","v":190.74151524237936},{"$f":"'Calc Cost build up'!O207/Inputs!O$22*Inputs!$L$22","v":195.33316968446252},{"$f":"'Calc Cost build up'!P207/Inputs!P$22*Inputs!$L$22","v":200.0187325688716},{"$f":"'Calc Cost build up'!Q207/Inputs!Q$22*Inputs!$L$22","v":204.02576035417144}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"'Calc Cost build up'!H208/Inputs!H$22*Inputs!$L$22","v":391.17004311594201},{"$f":"'Calc Cost build up'!I208/Inputs!I$22*Inputs!$L$22","v":391.17004311594195},{"$f":"'Calc Cost build up'!J208/Inputs!J$22*Inputs!$L$22","v":391.17004311594195},{"$f":"'Calc Cost build up'!K208/Inputs!K$22*Inputs!$L$22","v":391.17004311594189},{"$f":"'Calc Cost build up'!L208/Inputs!L$22*Inputs!$L$22","v":391.17004311594195},{"$f":"'Calc Cost build up'!M208/Inputs!M$22*Inputs!$L$22","v":397.22956856828142},{"$f":"'Calc Cost build up'!N208/Inputs!N$22*Inputs!$L$22","v":405.32571989005612},{"$f":"'Calc Cost build up'!O208/Inputs!O$22*Inputs!$L$22","v":415.08298557948279},{"$f":"'Calc Cost build up'!P208/Inputs!P$22*Inputs!$L$22","v":425.03980670885221},{"$f":"'Calc Cost build up'!Q208/Inputs!Q$22*Inputs!$L$22","v":433.55474075261435}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"'Calc Cost build up'!H209/Inputs!H$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!I209/Inputs!I$22*Inputs!$L$22","v":46.020005072463768},{"$f":"'Calc Cost build up'!J209/Inputs!J$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!K209/Inputs!K$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!L209/Inputs!L$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!M209/Inputs!M$22*Inputs!$L$22","v":46.732890419797826},{"$f":"'Calc Cost build up'!N209/Inputs!N$22*Inputs!$L$22","v":47.685378810594841},{"$f":"'Calc Cost build up'!O209/Inputs!O$22*Inputs!$L$22","v":48.83329242111563},{"$f":"'Calc Cost build up'!P209/Inputs!P$22*Inputs!$L$22","v":50.0046831422179},{"$f":"'Calc Cost build up'!Q209/Inputs!Q$22*Inputs!$L$22","v":51.00644008854286}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"'Calc Cost build up'!H210/Inputs!H$22*Inputs!$L$22","v":99.710010990338176},{"$f":"'Calc Cost build up'!I210/Inputs!I$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!J210/Inputs!J$22*Inputs!$L$22","v":99.710010990338162},{"$f":"'Calc Cost build up'!K210/Inputs!K$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!L210/Inputs!L$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!M210/Inputs!M$22*Inputs!$L$22","v":101.25459590956194},{"$f":"'Calc Cost build up'!N210/Inputs!N$22*Inputs!$L$22","v":103.31832075628884},{"$f":"'Calc Cost build up'!O210/Inputs!O$22*Inputs!$L$22","v":105.8054669124172},{"$f":"'Calc Cost build up'!P210/Inputs!P$22*Inputs!$L$22","v":108.34348014147213},{"$f":"'Calc Cost build up'!Q210/Inputs!Q$22*Inputs!$L$22","v":110.51395352517621}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"'Calc Cost build up'!H211/Inputs!H$22*Inputs!$L$22","v":230.10002536231883},{"$f":"'Calc Cost build up'!I211/Inputs!I$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!J211/Inputs!J$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!K211/Inputs!K$22*Inputs!$L$22","v":230.10002536231877},{"$f":"'Calc Cost build up'!L211/Inputs!L$22*Inputs!$L$22","v":230.1000253623188},{"$f":"'Calc Cost build up'!M211/Inputs!M$22*Inputs!$L$22","v":233.66445209898907},{"$f":"'Calc Cost build up'!N211/Inputs!N$22*Inputs!$L$22","v":238.42689405297423},{"$f":"'Calc Cost build up'!O211/Inputs!O$22*Inputs!$L$22","v":244.16646210557815},{"$f":"'Calc Cost build up'!P211/Inputs!P$22*Inputs!$L$22","v":250.02341571108954},{"$f":"'Calc Cost build up'!Q211/Inputs!Q$22*Inputs!$L$22","v":255.03220044271433}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"'Calc Cost build up'!H212/Inputs!H$22*Inputs!$L$22","v":15.340001690821255},{"$f":"'Calc Cost build up'!I212/Inputs!I$22*Inputs!$L$22","v":15.340001690821255},{"$f":"'Calc Cost build up'!J212/Inputs!J$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!K212/Inputs!K$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!L212/Inputs!L$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!M212/Inputs!M$22*Inputs!$L$22","v":15.577630139932609},{"$f":"'Calc Cost build up'!N212/Inputs!N$22*Inputs!$L$22","v":15.895126270198283},{"$f":"'Calc Cost build up'!O212/Inputs!O$22*Inputs!$L$22","v":16.277764140371879},{"$f":"'Calc Cost build up'!P212/Inputs!P$22*Inputs!$L$22","v":16.668227714072636},{"$f":"'Calc Cost build up'!Q212/Inputs!Q$22*Inputs!$L$22","v":17.002146696180958}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"'Calc Cost build up'!H213/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I213/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J213/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K213/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L213/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M213/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N213/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O213/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P213/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q213/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"'Calc Cost build up'!H214/Inputs!H$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!I214/Inputs!I$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!J214/Inputs!J$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!K214/Inputs!K$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!L214/Inputs!L$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!M214/Inputs!M$22*Inputs!$L$22","v":109.04341097952825},{"$f":"'Calc Cost build up'!N214/Inputs!N$22*Inputs!$L$22","v":111.26588389138797},{"$f":"'Calc Cost build up'!O214/Inputs!O$22*Inputs!$L$22","v":113.94434898260313},{"$f":"'Calc Cost build up'!P214/Inputs!P$22*Inputs!$L$22","v":116.67759399850844},{"$f":"'Calc Cost build up'!Q214/Inputs!Q$22*Inputs!$L$22","v":119.01502687326665}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"'Calc Cost build up'!H215/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I215/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J215/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K215/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L215/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M215/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N215/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O215/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P215/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q215/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"'Calc Cost build up'!H216/Inputs!H$22*Inputs!$L$22","v":76.700008454106282},{"$f":"'Calc Cost build up'!I216/Inputs!I$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!J216/Inputs!J$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!K216/Inputs!K$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!L216/Inputs!L$22*Inputs!$L$22","v":76.700008454106268},{"$f":"'Calc Cost build up'!M216/Inputs!M$22*Inputs!$L$22","v":77.888150699663029},{"$f":"'Calc Cost build up'!N216/Inputs!N$22*Inputs!$L$22","v":79.475631350991407},{"$f":"'Calc Cost build up'!O216/Inputs!O$22*Inputs!$L$22","v":81.388820701859387},{"$f":"'Calc Cost build up'!P216/Inputs!P$22*Inputs!$L$22","v":83.341138570363185},{"$f":"'Calc Cost build up'!Q216/Inputs!Q$22*Inputs!$L$22","v":85.010733480904761}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"'Calc Cost build up'!H217/Inputs!H$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!I217/Inputs!I$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!J217/Inputs!J$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!K217/Inputs!K$22*Inputs!$L$22","v":176.41001944444437},{"$f":"'Calc Cost build up'!L217/Inputs!L$22*Inputs!$L$22","v":176.4100194444444},{"$f":"'Calc Cost build up'!M217/Inputs!M$22*Inputs!$L$22","v":179.14274660922499},{"$f":"'Calc Cost build up'!N217/Inputs!N$22*Inputs!$L$22","v":182.79395210728023},{"$f":"'Calc Cost build up'!O217/Inputs!O$22*Inputs!$L$22","v":187.19428761427659},{"$f":"'Calc Cost build up'!P217/Inputs!P$22*Inputs!$L$22","v":191.68461871183527},{"$f":"'Calc Cost build up'!Q217/Inputs!Q$22*Inputs!$L$22","v":195.52468700608097}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"'Calc Cost build up'!H218/Inputs!H$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!I218/Inputs!I$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!J218/Inputs!J$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!K218/Inputs!K$22*Inputs!$L$22","v":383.50004227053131},{"$f":"'Calc Cost build up'!L218/Inputs!L$22*Inputs!$L$22","v":383.50004227053137},{"$f":"'Calc Cost build up'!M218/Inputs!M$22*Inputs!$L$22","v":389.44075349831519},{"$f":"'Calc Cost build up'!N218/Inputs!N$22*Inputs!$L$22","v":397.37815675495699},{"$f":"'Calc Cost build up'!O218/Inputs!O$22*Inputs!$L$22","v":406.94410350929695},{"$f":"'Calc Cost build up'!P218/Inputs!P$22*Inputs!$L$22","v":416.70569285181585},{"$f":"'Calc Cost build up'!Q218/Inputs!Q$22*Inputs!$L$22","v":425.05366740452382}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"'Calc Cost build up'!H219/Inputs!H$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!I219/Inputs!I$22*Inputs!$L$22","v":46.020005072463768},{"$f":"'Calc Cost build up'!J219/Inputs!J$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!K219/Inputs!K$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!L219/Inputs!L$22*Inputs!$L$22","v":46.020005072463761},{"$f":"'Calc Cost build up'!M219/Inputs!M$22*Inputs!$L$22","v":46.732890419797826},{"$f":"'Calc Cost build up'!N219/Inputs!N$22*Inputs!$L$22","v":47.685378810594841},{"$f":"'Calc Cost build up'!O219/Inputs!O$22*Inputs!$L$22","v":48.83329242111563},{"$f":"'Calc Cost build up'!P219/Inputs!P$22*Inputs!$L$22","v":50.0046831422179},{"$f":"'Calc Cost build up'!Q219/Inputs!Q$22*Inputs!$L$22","v":51.00644008854286}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"'Calc Cost build up'!H220/Inputs!H$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!I220/Inputs!I$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!J220/Inputs!J$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!K220/Inputs!K$22*Inputs!$L$22","v":107.38001183574876},{"$f":"'Calc Cost build up'!L220/Inputs!L$22*Inputs!$L$22","v":107.38001183574877},{"$f":"'Calc Cost build up'!M220/Inputs!M$22*Inputs!$L$22","v":109.04341097952825},{"$f":"'Calc Cost build up'!N220/Inputs!N$22*Inputs!$L$22","v":111.26588389138797},{"$f":"'Calc Cost build up'!O220/Inputs!O$22*Inputs!$L$22","v":113.94434898260313},{"$f":"'Calc Cost build up'!P220/Inputs!P$22*Inputs!$L$22","v":116.67759399850844},{"$f":"'Calc Cost build up'!Q220/Inputs!Q$22*Inputs!$L$22","v":119.01502687326665}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"'Calc Cost build up'!H221/Inputs!H$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!I221/Inputs!I$22*Inputs!$L$22","v":214.76002367149752},{"$f":"'Calc Cost build up'!J221/Inputs!J$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!K221/Inputs!K$22*Inputs!$L$22","v":214.76002367149752},{"$f":"'Calc Cost build up'!L221/Inputs!L$22*Inputs!$L$22","v":214.76002367149755},{"$f":"'Calc Cost build up'!M221/Inputs!M$22*Inputs!$L$22","v":218.08682195905649},{"$f":"'Calc Cost build up'!N221/Inputs!N$22*Inputs!$L$22","v":222.53176778277594},{"$f":"'Calc Cost build up'!O221/Inputs!O$22*Inputs!$L$22","v":227.88869796520626},{"$f":"'Calc Cost build up'!P221/Inputs!P$22*Inputs!$L$22","v":233.35518799701688},{"$f":"'Calc Cost build up'!Q221/Inputs!Q$22*Inputs!$L$22","v":238.0300537465333}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"'Calc Cost build up'!H222/Inputs!H$22*Inputs!$L$22","v":15.340001690821255},{"$f":"'Calc Cost build up'!I222/Inputs!I$22*Inputs!$L$22","v":15.340001690821255},{"$f":"'Calc Cost build up'!J222/Inputs!J$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!K222/Inputs!K$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!L222/Inputs!L$22*Inputs!$L$22","v":15.340001690821254},{"$f":"'Calc Cost build up'!M222/Inputs!M$22*Inputs!$L$22","v":15.577630139932609},{"$f":"'Calc Cost build up'!N222/Inputs!N$22*Inputs!$L$22","v":15.895126270198283},{"$f":"'Calc Cost build up'!O222/Inputs!O$22*Inputs!$L$22","v":16.277764140371879},{"$f":"'Calc Cost build up'!P222/Inputs!P$22*Inputs!$L$22","v":16.668227714072636},{"$f":"'Calc Cost build up'!Q222/Inputs!Q$22*Inputs!$L$22","v":17.002146696180958}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"'Calc Cost build up'!H223/Inputs!H$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!I223/Inputs!I$22*Inputs!$L$22","v":61.360006763285021},{"$f":"'Calc Cost build up'!J223/Inputs!J$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!K223/Inputs!K$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!L223/Inputs!L$22*Inputs!$L$22","v":61.360006763285014},{"$f":"'Calc Cost build up'!M223/Inputs!M$22*Inputs!$L$22","v":62.310520559730435},{"$f":"'Calc Cost build up'!N223/Inputs!N$22*Inputs!$L$22","v":63.580505080793131},{"$f":"'Calc Cost build up'!O223/Inputs!O$22*Inputs!$L$22","v":65.111056561487516},{"$f":"'Calc Cost build up'!P223/Inputs!P$22*Inputs!$L$22","v":66.672910856290542},{"$f":"'Calc Cost build up'!Q223/Inputs!Q$22*Inputs!$L$22","v":68.008586784723832}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"'Calc Cost build up'!H224/Inputs!H$22*Inputs!$L$22","v":99.710010990338176},{"$f":"'Calc Cost build up'!I224/Inputs!I$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!J224/Inputs!J$22*Inputs!$L$22","v":99.710010990338162},{"$f":"'Calc Cost build up'!K224/Inputs!K$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!L224/Inputs!L$22*Inputs!$L$22","v":99.710010990338148},{"$f":"'Calc Cost build up'!M224/Inputs!M$22*Inputs!$L$22","v":101.25459590956194},{"$f":"'Calc Cost build up'!N224/Inputs!N$22*Inputs!$L$22","v":103.31832075628884},{"$f":"'Calc Cost build up'!O224/Inputs!O$22*Inputs!$L$22","v":105.8054669124172},{"$f":"'Calc Cost build up'!P224/Inputs!P$22*Inputs!$L$22","v":108.34348014147213},{"$f":"'Calc Cost build up'!Q224/Inputs!Q$22*Inputs!$L$22","v":110.51395352517621}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"'Calc Cost build up'!H225/Inputs!H$22*Inputs!$L$22","v":53.690005917874387},{"$f":"'Calc Cost build up'!I225/Inputs!I$22*Inputs!$L$22","v":53.69000591787438},{"$f":"'Calc Cost build up'!J225/Inputs!J$22*Inputs!$L$22","v":53.690005917874387},{"$f":"'Calc Cost build up'!K225/Inputs!K$22*Inputs!$L$22","v":53.69000591787438},{"$f":"'Calc Cost build up'!L225/Inputs!L$22*Inputs!$L$22","v":53.690005917874387},{"$f":"'Calc Cost build up'!M225/Inputs!M$22*Inputs!$L$22","v":54.521705489764123},{"$f":"'Calc Cost build up'!N225/Inputs!N$22*Inputs!$L$22","v":55.632941945693986},{"$f":"'Calc Cost build up'!O225/Inputs!O$22*Inputs!$L$22","v":56.972174491301566},{"$f":"'Calc Cost build up'!P225/Inputs!P$22*Inputs!$L$22","v":58.338796999254221},{"$f":"'Calc Cost build up'!Q225/Inputs!Q$22*Inputs!$L$22","v":59.507513436633324}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"'Calc Cost build up'!H226/Inputs!H$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!I226/Inputs!I$22*Inputs!$L$22","v":92.040010144927535},{"$f":"'Calc Cost build up'!J226/Inputs!J$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!K226/Inputs!K$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!L226/Inputs!L$22*Inputs!$L$22","v":92.040010144927521},{"$f":"'Calc Cost build up'!M226/Inputs!M$22*Inputs!$L$22","v":93.465780839595652},{"$f":"'Calc Cost build up'!N226/Inputs!N$22*Inputs!$L$22","v":95.370757621189682},{"$f":"'Calc Cost build up'!O226/Inputs!O$22*Inputs!$L$22","v":97.666584842231259},{"$f":"'Calc Cost build up'!P226/Inputs!P$22*Inputs!$L$22","v":100.0093662844358},{"$f":"'Calc Cost build up'!Q226/Inputs!Q$22*Inputs!$L$22","v":102.01288017708572}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"'Calc Cost build up'!H227/Inputs!H$22*Inputs!$L$22","v":306.80003381642513},{"$f":"'Calc Cost build up'!I227/Inputs!I$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!J227/Inputs!J$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!K227/Inputs!K$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!L227/Inputs!L$22*Inputs!$L$22","v":306.80003381642507},{"$f":"'Calc Cost build up'!M227/Inputs!M$22*Inputs!$L$22","v":311.55260279865212},{"$f":"'Calc Cost build up'!N227/Inputs!N$22*Inputs!$L$22","v":317.90252540396563},{"$f":"'Calc Cost build up'!O227/Inputs!O$22*Inputs!$L$22","v":325.55528280743755},{"$f":"'Calc Cost build up'!P227/Inputs!P$22*Inputs!$L$22","v":333.36455428145274},{"$f":"'Calc Cost build up'!Q227/Inputs!Q$22*Inputs!$L$22","v":340.04293392361905}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"'Calc Cost build up'!H228/Inputs!H$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!I228/Inputs!I$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!J228/Inputs!J$22*Inputs!$L$22","v":2554.1333769304588},{"$f":"'Calc Cost build up'!K228/Inputs!K$22*Inputs!$L$22","v":2554.1333769304583},{"$f":"'Calc Cost build up'!L228/Inputs!L$22*Inputs!$L$22","v":2554.1333769304579},{"$f":"'Calc Cost build up'!M228/Inputs!M$22*Inputs!$L$22","v":2593.6988714731801},{"$f":"'Calc Cost build up'!N228/Inputs!N$22*Inputs!$L$22","v":2646.562455174284},{"$f":"'Calc Cost build up'!O228/Inputs!O$22*Inputs!$L$22","v":2710.2722366453477},{"$f":"'Calc Cost build up'!P228/Inputs!P$22*Inputs!$L$22","v":2775.2850095358094},{"$f":"'Calc Cost build up'!Q228/Inputs!Q$22*Inputs!$L$22","v":2830.8830227944277}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"'Calc Cost build up'!H229/Inputs!H$22*Inputs!$L$22","v":51.143308641499829},{"$f":"'Calc Cost build up'!I229/Inputs!I$22*Inputs!$L$22","v":51.143308641499829},{"$f":"'Calc Cost build up'!J229/Inputs!J$22*Inputs!$L$22","v":51.143308641499829},{"$f":"'Calc Cost build up'!K229/Inputs!K$22*Inputs!$L$22","v":51.143308641499821},{"$f":"'Calc Cost build up'!L229/Inputs!L$22*Inputs!$L$22","v":51.143308641499821},{"$f":"'Calc Cost build up'!M229/Inputs!M$22*Inputs!$L$22","v":51.935557909775632},{"$f":"'Calc Cost build up'!N229/Inputs!N$22*Inputs!$L$22","v":52.994084688972471},{"$f":"'Calc Cost build up'!O229/Inputs!O$22*Inputs!$L$22","v":54.269792937683015},{"$f":"'Calc Cost build up'!P229/Inputs!P$22*Inputs!$L$22","v":55.571591950846738},{"$f":"'Calc Cost build up'!Q229/Inputs!Q$22*Inputs!$L$22","v":56.684872242949957}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"'Calc Cost build up'!H230/Inputs!H$22*Inputs!$L$22","v":76.714962962249743},{"$f":"'Calc Cost build up'!I230/Inputs!I$22*Inputs!$L$22","v":76.714962962249743},{"$f":"'Calc Cost build up'!J230/Inputs!J$22*Inputs!$L$22","v":76.714962962249743},{"$f":"'Calc Cost build up'!K230/Inputs!K$22*Inputs!$L$22","v":76.714962962249743},{"$f":"'Calc Cost build up'!L230/Inputs!L$22*Inputs!$L$22","v":76.714962962249729},{"$f":"'Calc Cost build up'!M230/Inputs!M$22*Inputs!$L$22","v":77.903336864663459},{"$f":"'Calc Cost build up'!N230/Inputs!N$22*Inputs!$L$22","v":79.49112703345871},{"$f":"'Calc Cost build up'!O230/Inputs!O$22*Inputs!$L$22","v":81.404689406524525},{"$f":"'Calc Cost build up'!P230/Inputs!P$22*Inputs!$L$22","v":83.357387926270107},{"$f":"'Calc Cost build up'!Q230/Inputs!Q$22*Inputs!$L$22","v":85.02730836442494}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"'Calc Cost build up'!H231/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I231/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J231/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K231/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L231/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M231/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N231/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O231/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P231/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q231/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"'Calc Cost build up'!H232/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I232/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J232/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K232/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L232/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M232/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N232/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O232/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P232/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q232/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"'Calc Cost build up'!H233/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I233/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J233/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K233/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L233/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M233/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N233/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O233/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P233/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q233/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"'Calc Cost build up'!H234/Inputs!H$22*Inputs!$L$22","v":63.665142512077303},{"$f":"'Calc Cost build up'!I234/Inputs!I$22*Inputs!$L$22","v":63.665142512077296},{"$f":"'Calc Cost build up'!J234/Inputs!J$22*Inputs!$L$22","v":63.665142512077281},{"$f":"'Calc Cost build up'!K234/Inputs!K$22*Inputs!$L$22","v":63.665142512077281},{"$f":"'Calc Cost build up'!L234/Inputs!L$22*Inputs!$L$22","v":63.665142512077274},{"$f":"'Calc Cost build up'!M234/Inputs!M$22*Inputs!$L$22","v":64.65136463789689},{"$f":"'Calc Cost build up'!N234/Inputs!N$22*Inputs!$L$22","v":65.969059171952367},{"$f":"'Calc Cost build up'!O234/Inputs!O$22*Inputs!$L$22","v":67.557109488119949},{"$f":"'Calc Cost build up'!P234/Inputs!P$22*Inputs!$L$22","v":69.177638583648545},{"$f":"'Calc Cost build up'!Q234/Inputs!Q$22*Inputs!$L$22","v":70.563492380270645}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"'Calc Cost build up'!H235/Inputs!H$22*Inputs!$L$22","v":153.40001690821256},{"$f":"'Calc Cost build up'!I235/Inputs!I$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!J235/Inputs!J$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!K235/Inputs!K$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!L235/Inputs!L$22*Inputs!$L$22","v":153.40001690821254},{"$f":"'Calc Cost build up'!M235/Inputs!M$22*Inputs!$L$22","v":155.77630139932606},{"$f":"'Calc Cost build up'!N235/Inputs!N$22*Inputs!$L$22","v":158.95126270198281},{"$f":"'Calc Cost build up'!O235/Inputs!O$22*Inputs!$L$22","v":162.77764140371877},{"$f":"'Calc Cost build up'!P235/Inputs!P$22*Inputs!$L$22","v":166.68227714072637},{"$f":"'Calc Cost build up'!Q235/Inputs!Q$22*Inputs!$L$22","v":170.02146696180952}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"'Calc Cost build up'!H236/Inputs!H$22*Inputs!$L$22","v":323.53282056690375},{"$f":"'Calc Cost build up'!I236/Inputs!I$22*Inputs!$L$22","v":323.53282056690375},{"$f":"'Calc Cost build up'!J236/Inputs!J$22*Inputs!$L$22","v":323.53282056690375},{"$f":"'Calc Cost build up'!K236/Inputs!K$22*Inputs!$L$22","v":323.53282056690375},{"$f":"'Calc Cost build up'!L236/Inputs!L$22*Inputs!$L$22","v":323.53282056690375},{"$f":"'Calc Cost build up'!M236/Inputs!M$22*Inputs!$L$22","v":328.54459331227031},{"$f":"'Calc Cost build up'!N236/Inputs!N$22*Inputs!$L$22","v":335.24083889387231},{"$f":"'Calc Cost build up'!O236/Inputs!O$22*Inputs!$L$22","v":343.31097551367793},{"$f":"'Calc Cost build up'!P236/Inputs!P$22*Inputs!$L$22","v":351.5461624370032},{"$f":"'Calc Cost build up'!Q236/Inputs!Q$22*Inputs!$L$22","v":358.58877900900643}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"'Calc Cost build up'!H237/Inputs!H$22*Inputs!$L$22","v":4034.9870630629603},{"$f":"'Calc Cost build up'!I237/Inputs!I$22*Inputs!$L$22","v":4034.9870630629594},{"$f":"'Calc Cost build up'!J237/Inputs!J$22*Inputs!$L$22","v":4034.9870630629598},{"$f":"'Calc Cost build up'!K237/Inputs!K$22*Inputs!$L$22","v":4034.9870630629598},{"$f":"'Calc Cost build up'!L237/Inputs!L$22*Inputs!$L$22","v":4034.9870630629584},{"$f":"'Calc Cost build up'!M237/Inputs!M$22*Inputs!$L$22","v":4086.65317299049},{"$f":"'Calc Cost build up'!N237/Inputs!N$22*Inputs!$L$22","v":4155.6844275781323},{"$f":"'Calc Cost build up'!O237/Inputs!O$22*Inputs!$L$22","v":4238.8790548913012},{"$f":"'Calc Cost build up'!P237/Inputs!P$22*Inputs!$L$22","v":4323.7751773756372},{"$f":"'Calc Cost build up'!Q237/Inputs!Q$22*Inputs!$L$22","v":4396.3771528588559}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"'Calc Cost build up'!H238/Inputs!H$22*Inputs!$L$22","v":3701.4587264473826},{"$f":"'Calc Cost build up'!I238/Inputs!I$22*Inputs!$L$22","v":3701.4587264473826},{"$f":"'Calc Cost build up'!J238/Inputs!J$22*Inputs!$L$22","v":3701.4587264473826},{"$f":"'Calc Cost build up'!K238/Inputs!K$22*Inputs!$L$22","v":3701.4587264473826},{"$f":"'Calc Cost build up'!L238/Inputs!L$22*Inputs!$L$22","v":3701.4587264473826},{"$f":"'Calc Cost build up'!M238/Inputs!M$22*Inputs!$L$22","v":3747.9582253821613},{"$f":"'Calc Cost build up'!N238/Inputs!N$22*Inputs!$L$22","v":3810.0863545110383},{"$f":"'Calc Cost build up'!O238/Inputs!O$22*Inputs!$L$22","v":3884.9615190928903},{"$f":"'Calc Cost build up'!P238/Inputs!P$22*Inputs!$L$22","v":3961.368029328793},{"$f":"'Calc Cost build up'!Q238/Inputs!Q$22*Inputs!$L$22","v":4026.7098072636904}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"'Calc Cost build up'!H239/Inputs!H$22*Inputs!$L$22","v":143.72188405797104},{"$f":"'Calc Cost build up'!I239/Inputs!I$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!J239/Inputs!J$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!K239/Inputs!K$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!L239/Inputs!L$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!M239/Inputs!M$22*Inputs!$L$22","v":145.94824681205682},{"$f":"'Calc Cost build up'!N239/Inputs!N$22*Inputs!$L$22","v":148.922897202754},{"$f":"'Calc Cost build up'!O239/Inputs!O$22*Inputs!$L$22","v":152.50786653467947},{"$f":"'Calc Cost build up'!P239/Inputs!P$22*Inputs!$L$22","v":156.16615560135278},{"$f":"'Calc Cost build up'!Q239/Inputs!Q$22*Inputs!$L$22","v":159.29467319858639}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"'Calc Cost build up'!H240/Inputs!H$22*Inputs!$L$22","v":5.4110288895382572},{"$f":"'Calc Cost build up'!I240/Inputs!I$22*Inputs!$L$22","v":5.4110288895382572},{"$f":"'Calc Cost build up'!J240/Inputs!J$22*Inputs!$L$22","v":5.4110288895382554},{"$f":"'Calc Cost build up'!K240/Inputs!K$22*Inputs!$L$22","v":5.4110288895382554},{"$f":"'Calc Cost build up'!L240/Inputs!L$22*Inputs!$L$22","v":5.4110288895382554},{"$f":"'Calc Cost build up'!M240/Inputs!M$22*Inputs!$L$22","v":5.4110288895382572},{"$f":"'Calc Cost build up'!N240/Inputs!N$22*Inputs!$L$22","v":5.4110288895382581},{"$f":"'Calc Cost build up'!O240/Inputs!O$22*Inputs!$L$22","v":5.4110288895382572},{"$f":"'Calc Cost build up'!P240/Inputs!P$22*Inputs!$L$22","v":5.4110288895382572},{"$f":"'Calc Cost build up'!Q240/Inputs!Q$22*Inputs!$L$22","v":5.4110288895382572}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"'Calc Cost build up'!H241/Inputs!H$22*Inputs!$L$22","v":143.72188405797104},{"$f":"'Calc Cost build up'!I241/Inputs!I$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!J241/Inputs!J$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!K241/Inputs!K$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!L241/Inputs!L$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!M241/Inputs!M$22*Inputs!$L$22","v":145.94824681205682},{"$f":"'Calc Cost build up'!N241/Inputs!N$22*Inputs!$L$22","v":148.922897202754},{"$f":"'Calc Cost build up'!O241/Inputs!O$22*Inputs!$L$22","v":152.50786653467947},{"$f":"'Calc Cost build up'!P241/Inputs!P$22*Inputs!$L$22","v":156.16615560135278},{"$f":"'Calc Cost build up'!Q241/Inputs!Q$22*Inputs!$L$22","v":159.29467319858639}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"'Calc Cost build up'!H242/Inputs!H$22*Inputs!$L$22","v":143.72188405797104},{"$f":"'Calc Cost build up'!I242/Inputs!I$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!J242/Inputs!J$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!K242/Inputs!K$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!L242/Inputs!L$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!M242/Inputs!M$22*Inputs!$L$22","v":145.94824681205682},{"$f":"'Calc Cost build up'!N242/Inputs!N$22*Inputs!$L$22","v":148.922897202754},{"$f":"'Calc Cost build up'!O242/Inputs!O$22*Inputs!$L$22","v":152.50786653467947},{"$f":"'Calc Cost build up'!P242/Inputs!P$22*Inputs!$L$22","v":156.16615560135278},{"$f":"'Calc Cost build up'!Q242/Inputs!Q$22*Inputs!$L$22","v":159.29467319858639}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"'Calc Cost build up'!H243/Inputs!H$22*Inputs!$L$22","v":574.88753623188416},{"$f":"'Calc Cost build up'!I243/Inputs!I$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!J243/Inputs!J$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!K243/Inputs!K$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!L243/Inputs!L$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!M243/Inputs!M$22*Inputs!$L$22","v":583.79298724822729},{"$f":"'Calc Cost build up'!N243/Inputs!N$22*Inputs!$L$22","v":595.691588811016},{"$f":"'Calc Cost build up'!O243/Inputs!O$22*Inputs!$L$22","v":610.03146613871786},{"$f":"'Calc Cost build up'!P243/Inputs!P$22*Inputs!$L$22","v":624.66462240541114},{"$f":"'Calc Cost build up'!Q243/Inputs!Q$22*Inputs!$L$22","v":637.17869279434558}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"'Calc Cost build up'!H244/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I244/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J244/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K244/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L244/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M244/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N244/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O244/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P244/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q244/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"'Calc Cost build up'!H245/Inputs!H$22*Inputs!$L$22","v":191.3284154589372},{"$f":"'Calc Cost build up'!I245/Inputs!I$22*Inputs!$L$22","v":191.32841545893717},{"$f":"'Calc Cost build up'!J245/Inputs!J$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!K245/Inputs!K$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!L245/Inputs!L$22*Inputs!$L$22","v":191.32841545893712},{"$f":"'Calc Cost build up'!M245/Inputs!M$22*Inputs!$L$22","v":194.29224007596073},{"$f":"'Calc Cost build up'!N245/Inputs!N$22*Inputs!$L$22","v":198.25221561849429},{"$f":"'Calc Cost build up'!O245/Inputs!O$22*Inputs!$L$22","v":203.02467254975406},{"$f":"'Calc Cost build up'!P245/Inputs!P$22*Inputs!$L$22","v":207.89473569292184},{"$f":"'Calc Cost build up'!Q245/Inputs!Q$22*Inputs!$L$22","v":212.05954551668307}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"'Calc Cost build up'!H246/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I246/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J246/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K246/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L246/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M246/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N246/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O246/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P246/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q246/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"'Calc Cost build up'!H247/Inputs!H$22*Inputs!$L$22","v":286.99262318840579},{"$f":"'Calc Cost build up'!I247/Inputs!I$22*Inputs!$L$22","v":286.99262318840579},{"$f":"'Calc Cost build up'!J247/Inputs!J$22*Inputs!$L$22","v":286.99262318840573},{"$f":"'Calc Cost build up'!K247/Inputs!K$22*Inputs!$L$22","v":286.99262318840573},{"$f":"'Calc Cost build up'!L247/Inputs!L$22*Inputs!$L$22","v":286.99262318840567},{"$f":"'Calc Cost build up'!M247/Inputs!M$22*Inputs!$L$22","v":291.43836011394114},{"$f":"'Calc Cost build up'!N247/Inputs!N$22*Inputs!$L$22","v":297.37832342774141},{"$f":"'Calc Cost build up'!O247/Inputs!O$22*Inputs!$L$22","v":304.53700882463107},{"$f":"'Calc Cost build up'!P247/Inputs!P$22*Inputs!$L$22","v":311.84210353938278},{"$f":"'Calc Cost build up'!Q247/Inputs!Q$22*Inputs!$L$22","v":318.0893182750246}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"'Calc Cost build up'!H248/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I248/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J248/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K248/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L248/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M248/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N248/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O248/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P248/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q248/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"'Calc Cost build up'!H249/Inputs!H$22*Inputs!$L$22","v":191.3284154589372},{"$f":"'Calc Cost build up'!I249/Inputs!I$22*Inputs!$L$22","v":191.32841545893717},{"$f":"'Calc Cost build up'!J249/Inputs!J$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!K249/Inputs!K$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!L249/Inputs!L$22*Inputs!$L$22","v":191.32841545893712},{"$f":"'Calc Cost build up'!M249/Inputs!M$22*Inputs!$L$22","v":194.29224007596073},{"$f":"'Calc Cost build up'!N249/Inputs!N$22*Inputs!$L$22","v":198.25221561849429},{"$f":"'Calc Cost build up'!O249/Inputs!O$22*Inputs!$L$22","v":203.02467254975406},{"$f":"'Calc Cost build up'!P249/Inputs!P$22*Inputs!$L$22","v":207.89473569292184},{"$f":"'Calc Cost build up'!Q249/Inputs!Q$22*Inputs!$L$22","v":212.05954551668307}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"'Calc Cost build up'!H250/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I250/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J250/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K250/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L250/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M250/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N250/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O250/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P250/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q250/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"'Calc Cost build up'!H251/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I251/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J251/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K251/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L251/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M251/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N251/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O251/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P251/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q251/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"'Calc Cost build up'!H252/Inputs!H$22*Inputs!$L$22","v":191.3284154589372},{"$f":"'Calc Cost build up'!I252/Inputs!I$22*Inputs!$L$22","v":191.32841545893717},{"$f":"'Calc Cost build up'!J252/Inputs!J$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!K252/Inputs!K$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!L252/Inputs!L$22*Inputs!$L$22","v":191.32841545893712},{"$f":"'Calc Cost build up'!M252/Inputs!M$22*Inputs!$L$22","v":194.29224007596073},{"$f":"'Calc Cost build up'!N252/Inputs!N$22*Inputs!$L$22","v":198.25221561849429},{"$f":"'Calc Cost build up'!O252/Inputs!O$22*Inputs!$L$22","v":203.02467254975406},{"$f":"'Calc Cost build up'!P252/Inputs!P$22*Inputs!$L$22","v":207.89473569292184},{"$f":"'Calc Cost build up'!Q252/Inputs!Q$22*Inputs!$L$22","v":212.05954551668307}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"'Calc Cost build up'!H253/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I253/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J253/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K253/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L253/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M253/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N253/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O253/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P253/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q253/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"'Calc Cost build up'!H254/Inputs!H$22*Inputs!$L$22","v":191.3284154589372},{"$f":"'Calc Cost build up'!I254/Inputs!I$22*Inputs!$L$22","v":191.32841545893717},{"$f":"'Calc Cost build up'!J254/Inputs!J$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!K254/Inputs!K$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!L254/Inputs!L$22*Inputs!$L$22","v":191.32841545893712},{"$f":"'Calc Cost build up'!M254/Inputs!M$22*Inputs!$L$22","v":194.29224007596073},{"$f":"'Calc Cost build up'!N254/Inputs!N$22*Inputs!$L$22","v":198.25221561849429},{"$f":"'Calc Cost build up'!O254/Inputs!O$22*Inputs!$L$22","v":203.02467254975406},{"$f":"'Calc Cost build up'!P254/Inputs!P$22*Inputs!$L$22","v":207.89473569292184},{"$f":"'Calc Cost build up'!Q254/Inputs!Q$22*Inputs!$L$22","v":212.05954551668307}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"'Calc Cost build up'!H255/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I255/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J255/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K255/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L255/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M255/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N255/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O255/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P255/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q255/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"'Calc Cost build up'!H256/Inputs!H$22*Inputs!$L$22","v":191.3284154589372},{"$f":"'Calc Cost build up'!I256/Inputs!I$22*Inputs!$L$22","v":191.32841545893717},{"$f":"'Calc Cost build up'!J256/Inputs!J$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!K256/Inputs!K$22*Inputs!$L$22","v":191.32841545893714},{"$f":"'Calc Cost build up'!L256/Inputs!L$22*Inputs!$L$22","v":191.32841545893712},{"$f":"'Calc Cost build up'!M256/Inputs!M$22*Inputs!$L$22","v":194.29224007596073},{"$f":"'Calc Cost build up'!N256/Inputs!N$22*Inputs!$L$22","v":198.25221561849429},{"$f":"'Calc Cost build up'!O256/Inputs!O$22*Inputs!$L$22","v":203.02467254975406},{"$f":"'Calc Cost build up'!P256/Inputs!P$22*Inputs!$L$22","v":207.89473569292184},{"$f":"'Calc Cost build up'!Q256/Inputs!Q$22*Inputs!$L$22","v":212.05954551668307}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"'Calc Cost build up'!H257/Inputs!H$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!I257/Inputs!I$22*Inputs!$L$22","v":107.79141304347824},{"$f":"'Calc Cost build up'!J257/Inputs!J$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!K257/Inputs!K$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!L257/Inputs!L$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!M257/Inputs!M$22*Inputs!$L$22","v":109.46118510904262},{"$f":"'Calc Cost build up'!N257/Inputs!N$22*Inputs!$L$22","v":111.69217290206551},{"$f":"'Calc Cost build up'!O257/Inputs!O$22*Inputs!$L$22","v":114.38089990100958},{"$f":"'Calc Cost build up'!P257/Inputs!P$22*Inputs!$L$22","v":117.12461670101459},{"$f":"'Calc Cost build up'!Q257/Inputs!Q$22*Inputs!$L$22","v":119.4710048989398}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"'Calc Cost build up'!H258/Inputs!H$22*Inputs!$L$22","v":119.76823671497586},{"$f":"'Calc Cost build up'!I258/Inputs!I$22*Inputs!$L$22","v":119.76823671497584},{"$f":"'Calc Cost build up'!J258/Inputs!J$22*Inputs!$L$22","v":119.76823671497584},{"$f":"'Calc Cost build up'!K258/Inputs!K$22*Inputs!$L$22","v":119.76823671497584},{"$f":"'Calc Cost build up'!L258/Inputs!L$22*Inputs!$L$22","v":119.76823671497584},{"$f":"'Calc Cost build up'!M258/Inputs!M$22*Inputs!$L$22","v":121.62353901004734},{"$f":"'Calc Cost build up'!N258/Inputs!N$22*Inputs!$L$22","v":124.10241433562832},{"$f":"'Calc Cost build up'!O258/Inputs!O$22*Inputs!$L$22","v":127.08988877889955},{"$f":"'Calc Cost build up'!P258/Inputs!P$22*Inputs!$L$22","v":130.13846300112732},{"$f":"'Calc Cost build up'!Q258/Inputs!Q$22*Inputs!$L$22","v":132.74556099882201}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"'Calc Cost build up'!H259/Inputs!H$22*Inputs!$L$22","v":142.55940342641426},{"$f":"'Calc Cost build up'!I259/Inputs!I$22*Inputs!$L$22","v":142.55940342641424},{"$f":"'Calc Cost build up'!J259/Inputs!J$22*Inputs!$L$22","v":142.55940342641424},{"$f":"'Calc Cost build up'!K259/Inputs!K$22*Inputs!$L$22","v":142.55940342641424},{"$f":"'Calc Cost build up'!L259/Inputs!L$22*Inputs!$L$22","v":142.55940342641424},{"$f":"'Calc Cost build up'!M259/Inputs!M$22*Inputs!$L$22","v":144.76775845956448},{"$f":"'Calc Cost build up'!N259/Inputs!N$22*Inputs!$L$22","v":147.71834867677106},{"$f":"'Calc Cost build up'!O259/Inputs!O$22*Inputs!$L$22","v":151.27432132916923},{"$f":"'Calc Cost build up'!P259/Inputs!P$22*Inputs!$L$22","v":154.90302067669489},{"$f":"'Calc Cost build up'!Q259/Inputs!Q$22*Inputs!$L$22","v":158.00623356034157}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"'Calc Cost build up'!H260/Inputs!H$22*Inputs!$L$22","v":153.67111377122566},{"$f":"'Calc Cost build up'!I260/Inputs!I$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!J260/Inputs!J$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!K260/Inputs!K$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!L260/Inputs!L$22*Inputs!$L$22","v":153.67111377122563},{"$f":"'Calc Cost build up'!M260/Inputs!M$22*Inputs!$L$22","v":156.05159776168833},{"$f":"'Calc Cost build up'!N260/Inputs!N$22*Inputs!$L$22","v":159.23217002884616},{"$f":"'Calc Cost build up'!O260/Inputs!O$22*Inputs!$L$22","v":163.06531091538267},{"$f":"'Calc Cost build up'!P260/Inputs!P$22*Inputs!$L$22","v":166.97684713728489},{"$f":"'Calc Cost build up'!Q260/Inputs!Q$22*Inputs!$L$22","v":170.3219381564497}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"'Calc Cost build up'!H261/Inputs!H$22*Inputs!$L$22","v":143.72188405797104},{"$f":"'Calc Cost build up'!I261/Inputs!I$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!J261/Inputs!J$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!K261/Inputs!K$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!L261/Inputs!L$22*Inputs!$L$22","v":143.72188405797101},{"$f":"'Calc Cost build up'!M261/Inputs!M$22*Inputs!$L$22","v":145.94824681205682},{"$f":"'Calc Cost build up'!N261/Inputs!N$22*Inputs!$L$22","v":148.922897202754},{"$f":"'Calc Cost build up'!O261/Inputs!O$22*Inputs!$L$22","v":152.50786653467947},{"$f":"'Calc Cost build up'!P261/Inputs!P$22*Inputs!$L$22","v":156.16615560135278},{"$f":"'Calc Cost build up'!Q261/Inputs!Q$22*Inputs!$L$22","v":159.29467319858639}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"'Calc Cost build up'!H262/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I262/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J262/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K262/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L262/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M262/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N262/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O262/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P262/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q262/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"'Calc Cost build up'!H263/Inputs!H$22*Inputs!$L$22","v":147.09403803311693},{"$f":"'Calc Cost build up'!I263/Inputs!I$22*Inputs!$L$22","v":147.09403803311693},{"$f":"'Calc Cost build up'!J263/Inputs!J$22*Inputs!$L$22","v":147.0940380331169},{"$f":"'Calc Cost build up'!K263/Inputs!K$22*Inputs!$L$22","v":147.0940380331169},{"$f":"'Calc Cost build up'!L263/Inputs!L$22*Inputs!$L$22","v":147.0940380331169},{"$f":"'Calc Cost build up'!M263/Inputs!M$22*Inputs!$L$22","v":149.3726380512806},{"$f":"'Calc Cost build up'!N263/Inputs!N$22*Inputs!$L$22","v":152.41708281745102},{"$f":"'Calc Cost build up'!O263/Inputs!O$22*Inputs!$L$22","v":156.0861664696323},{"$f":"'Calc Cost build up'!P263/Inputs!P$22*Inputs!$L$22","v":159.83029016127784},{"$f":"'Calc Cost build up'!Q263/Inputs!Q$22*Inputs!$L$22","v":163.03221232818416}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"'Calc Cost build up'!H264/Inputs!H$22*Inputs!$L$22","v":11.032052852483773},{"$f":"'Calc Cost build up'!I264/Inputs!I$22*Inputs!$L$22","v":11.032052852483771},{"$f":"'Calc Cost build up'!J264/Inputs!J$22*Inputs!$L$22","v":11.032052852483771},{"$f":"'Calc Cost build up'!K264/Inputs!K$22*Inputs!$L$22","v":11.032052852483771},{"$f":"'Calc Cost build up'!L264/Inputs!L$22*Inputs!$L$22","v":11.032052852483771},{"$f":"'Calc Cost build up'!M264/Inputs!M$22*Inputs!$L$22","v":11.202947853846045},{"$f":"'Calc Cost build up'!N264/Inputs!N$22*Inputs!$L$22","v":11.431281211308827},{"$f":"'Calc Cost build up'!O264/Inputs!O$22*Inputs!$L$22","v":11.706462485222424},{"$f":"'Calc Cost build up'!P264/Inputs!P$22*Inputs!$L$22","v":11.98727176209584},{"$f":"'Calc Cost build up'!Q264/Inputs!Q$22*Inputs!$L$22","v":12.227415924613815}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"'Calc Cost build up'!H265/Inputs!H$22*Inputs!$L$22","v":38.538724860412117},{"$f":"'Calc Cost build up'!I265/Inputs!I$22*Inputs!$L$22","v":38.538724860412117},{"$f":"'Calc Cost build up'!J265/Inputs!J$22*Inputs!$L$22","v":38.538724860412117},{"$f":"'Calc Cost build up'!K265/Inputs!K$22*Inputs!$L$22","v":38.53872486041211},{"$f":"'Calc Cost build up'!L265/Inputs!L$22*Inputs!$L$22","v":38.53872486041211},{"$f":"'Calc Cost build up'!M265/Inputs!M$22*Inputs!$L$22","v":39.135719411252914},{"$f":"'Calc Cost build up'!N265/Inputs!N$22*Inputs!$L$22","v":39.933365738493912},{"$f":"'Calc Cost build up'!O265/Inputs!O$22*Inputs!$L$22","v":40.894667822874894},{"$f":"'Calc Cost build up'!P265/Inputs!P$22*Inputs!$L$22","v":41.875630441925381},{"$f":"'Calc Cost build up'!Q265/Inputs!Q$22*Inputs!$L$22","v":42.714535941188892}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"'Calc Cost build up'!H266/Inputs!H$22*Inputs!$L$22","v":9.1933773770698082},{"$f":"'Calc Cost build up'!I266/Inputs!I$22*Inputs!$L$22","v":9.1933773770698082},{"$f":"'Calc Cost build up'!J266/Inputs!J$22*Inputs!$L$22","v":9.1933773770698064},{"$f":"'Calc Cost build up'!K266/Inputs!K$22*Inputs!$L$22","v":9.1933773770698064},{"$f":"'Calc Cost build up'!L266/Inputs!L$22*Inputs!$L$22","v":9.1933773770698064},{"$f":"'Calc Cost build up'!M266/Inputs!M$22*Inputs!$L$22","v":9.3357898782050377},{"$f":"'Calc Cost build up'!N266/Inputs!N$22*Inputs!$L$22","v":9.5260676760906886},{"$f":"'Calc Cost build up'!O266/Inputs!O$22*Inputs!$L$22","v":9.755385404352019},{"$f":"'Calc Cost build up'!P266/Inputs!P$22*Inputs!$L$22","v":9.9893931350798653},{"$f":"'Calc Cost build up'!Q266/Inputs!Q$22*Inputs!$L$22","v":10.18951327051151}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"'Calc Cost build up'!H267/Inputs!H$22*Inputs!$L$22","v":4200.2490915705393},{"$f":"'Calc Cost build up'!I267/Inputs!I$22*Inputs!$L$22","v":4200.2490915705403},{"$f":"'Calc Cost build up'!J267/Inputs!J$22*Inputs!$L$22","v":4200.2490915705393},{"$f":"'Calc Cost build up'!K267/Inputs!K$22*Inputs!$L$22","v":4200.2490915705393},{"$f":"'Calc Cost build up'!L267/Inputs!L$22*Inputs!$L$22","v":4200.2490915705393},{"$f":"'Calc Cost build up'!M267/Inputs!M$22*Inputs!$L$22","v":4251.1945624544705},{"$f":"'Calc Cost build up'!N267/Inputs!N$22*Inputs!$L$22","v":4319.2629689129535},{"$f":"'Calc Cost build up'!O267/Inputs!O$22*Inputs!$L$22","v":4401.2971973351732},{"$f":"'Calc Cost build up'!P267/Inputs!P$22*Inputs!$L$22","v":4485.0091884692229},{"$f":"'Calc Cost build up'!Q267/Inputs!Q$22*Inputs!$L$22","v":4556.598511398397}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"'Calc Cost build up'!H268/Inputs!H$22*Inputs!$L$22","v":4953.3725048915558},{"$f":"'Calc Cost build up'!I268/Inputs!I$22*Inputs!$L$22","v":4953.3725048915558},{"$f":"'Calc Cost build up'!J268/Inputs!J$22*Inputs!$L$22","v":4953.3725048915549},{"$f":"'Calc Cost build up'!K268/Inputs!K$22*Inputs!$L$22","v":4953.3725048915549},{"$f":"'Calc Cost build up'!L268/Inputs!L$22*Inputs!$L$22","v":4953.3725048915549},{"$f":"'Calc Cost build up'!M268/Inputs!M$22*Inputs!$L$22","v":5004.317975775487},{"$f":"'Calc Cost build up'!N268/Inputs!N$22*Inputs!$L$22","v":5072.386382233969},{"$f":"'Calc Cost build up'!O268/Inputs!O$22*Inputs!$L$22","v":5154.4206106561878},{"$f":"'Calc Cost build up'!P268/Inputs!P$22*Inputs!$L$22","v":5238.1326017902384},{"$f":"'Calc Cost build up'!Q268/Inputs!Q$22*Inputs!$L$22","v":5309.7219247194125}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"'Calc Cost build up'!H269/Inputs!H$22*Inputs!$L$22","v":4136.7047612122897},{"$f":"'Calc Cost build up'!I269/Inputs!I$22*Inputs!$L$22","v":4136.7047612122897},{"$f":"'Calc Cost build up'!J269/Inputs!J$22*Inputs!$L$22","v":4136.7047612122897},{"$f":"'Calc Cost build up'!K269/Inputs!K$22*Inputs!$L$22","v":4136.7047612122897},{"$f":"'Calc Cost build up'!L269/Inputs!L$22*Inputs!$L$22","v":4136.7047612122888},{"$f":"'Calc Cost build up'!M269/Inputs!M$22*Inputs!$L$22","v":4187.65023209622},{"$f":"'Calc Cost build up'!N269/Inputs!N$22*Inputs!$L$22","v":4255.7186385547038},{"$f":"'Calc Cost build up'!O269/Inputs!O$22*Inputs!$L$22","v":4337.7528669769226},{"$f":"'Calc Cost build up'!P269/Inputs!P$22*Inputs!$L$22","v":4421.4648581109723},{"$f":"'Calc Cost build up'!Q269/Inputs!Q$22*Inputs!$L$22","v":4493.0541810401455}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"'Calc Cost build up'!H270/Inputs!H$22*Inputs!$L$22","v":3883.372603005299},{"$f":"'Calc Cost build up'!I270/Inputs!I$22*Inputs!$L$22","v":3883.3726030052981},{"$f":"'Calc Cost build up'!J270/Inputs!J$22*Inputs!$L$22","v":3883.3726030052981},{"$f":"'Calc Cost build up'!K270/Inputs!K$22*Inputs!$L$22","v":3883.3726030052981},{"$f":"'Calc Cost build up'!L270/Inputs!L$22*Inputs!$L$22","v":3883.3726030052976},{"$f":"'Calc Cost build up'!M270/Inputs!M$22*Inputs!$L$22","v":3934.3180738892297},{"$f":"'Calc Cost build up'!N270/Inputs!N$22*Inputs!$L$22","v":4002.3864803477122},{"$f":"'Calc Cost build up'!O270/Inputs!O$22*Inputs!$L$22","v":4084.420708769931},{"$f":"'Calc Cost build up'!P270/Inputs!P$22*Inputs!$L$22","v":4168.1326999039811},{"$f":"'Calc Cost build up'!Q270/Inputs!Q$22*Inputs!$L$22","v":4239.7220228331553}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"'Calc Cost build up'!H271/Inputs!H$22*Inputs!$L$22","v":5067.5870117842305},{"$f":"'Calc Cost build up'!I271/Inputs!I$22*Inputs!$L$22","v":5067.5870117842287},{"$f":"'Calc Cost build up'!J271/Inputs!J$22*Inputs!$L$22","v":5067.5870117842296},{"$f":"'Calc Cost build up'!K271/Inputs!K$22*Inputs!$L$22","v":5067.5870117842296},{"$f":"'Calc Cost build up'!L271/Inputs!L$22*Inputs!$L$22","v":5067.5870117842287},{"$f":"'Calc Cost build up'!M271/Inputs!M$22*Inputs!$L$22","v":5118.5324826681599},{"$f":"'Calc Cost build up'!N271/Inputs!N$22*Inputs!$L$22","v":5186.6008891266438},{"$f":"'Calc Cost build up'!O271/Inputs!O$22*Inputs!$L$22","v":5268.6351175488626},{"$f":"'Calc Cost build up'!P271/Inputs!P$22*Inputs!$L$22","v":5352.3471086829131},{"$f":"'Calc Cost build up'!Q271/Inputs!Q$22*Inputs!$L$22","v":5423.9364316120873}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"'Calc Cost build up'!H272/Inputs!H$22*Inputs!$L$22","v":5532.9280104566706},{"$f":"'Calc Cost build up'!I272/Inputs!I$22*Inputs!$L$22","v":5532.9280104566697},{"$f":"'Calc Cost build up'!J272/Inputs!J$22*Inputs!$L$22","v":5532.9280104566697},{"$f":"'Calc Cost build up'!K272/Inputs!K$22*Inputs!$L$22","v":5532.9280104566706},{"$f":"'Calc Cost build up'!L272/Inputs!L$22*Inputs!$L$22","v":5532.9280104566697},{"$f":"'Calc Cost build up'!M272/Inputs!M$22*Inputs!$L$22","v":5583.8734813406008},{"$f":"'Calc Cost build up'!N272/Inputs!N$22*Inputs!$L$22","v":5651.9418877990838},{"$f":"'Calc Cost build up'!O272/Inputs!O$22*Inputs!$L$22","v":5733.9761162213026},{"$f":"'Calc Cost build up'!P272/Inputs!P$22*Inputs!$L$22","v":5817.6881073553523},{"$f":"'Calc Cost build up'!Q272/Inputs!Q$22*Inputs!$L$22","v":5889.2774302845273}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"'Calc Cost build up'!H273/Inputs!H$22*Inputs!$L$22","v":4313.582366004377},{"$f":"'Calc Cost build up'!I273/Inputs!I$22*Inputs!$L$22","v":4313.5823660043761},{"$f":"'Calc Cost build up'!J273/Inputs!J$22*Inputs!$L$22","v":4313.5823660043761},{"$f":"'Calc Cost build up'!K273/Inputs!K$22*Inputs!$L$22","v":4313.5823660043761},{"$f":"'Calc Cost build up'!L273/Inputs!L$22*Inputs!$L$22","v":4313.5823660043761},{"$f":"'Calc Cost build up'!M273/Inputs!M$22*Inputs!$L$22","v":4364.5278368883073},{"$f":"'Calc Cost build up'!N273/Inputs!N$22*Inputs!$L$22","v":4432.5962433467912},{"$f":"'Calc Cost build up'!O273/Inputs!O$22*Inputs!$L$22","v":4514.63047176901},{"$f":"'Calc Cost build up'!P273/Inputs!P$22*Inputs!$L$22","v":4598.3424629030596},{"$f":"'Calc Cost build up'!Q273/Inputs!Q$22*Inputs!$L$22","v":4669.9317858322338}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"'Calc Cost build up'!H274/Inputs!H$22*Inputs!$L$22","v":4022.7618576137952},{"$f":"'Calc Cost build up'!I274/Inputs!I$22*Inputs!$L$22","v":4022.7618576137943},{"$f":"'Calc Cost build up'!J274/Inputs!J$22*Inputs!$L$22","v":4022.7618576137943},{"$f":"'Calc Cost build up'!K274/Inputs!K$22*Inputs!$L$22","v":4022.7618576137943},{"$f":"'Calc Cost build up'!L274/Inputs!L$22*Inputs!$L$22","v":4022.7618576137943},{"$f":"'Calc Cost build up'!M274/Inputs!M$22*Inputs!$L$22","v":4073.7073284977259},{"$f":"'Calc Cost build up'!N274/Inputs!N$22*Inputs!$L$22","v":4141.775734956208},{"$f":"'Calc Cost build up'!O274/Inputs!O$22*Inputs!$L$22","v":4223.8099633784277},{"$f":"'Calc Cost build up'!P274/Inputs!P$22*Inputs!$L$22","v":4307.5219545124774},{"$f":"'Calc Cost build up'!Q274/Inputs!Q$22*Inputs!$L$22","v":4379.1112774416524}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"'Calc Cost build up'!H275/Inputs!H$22*Inputs!$L$22","v":4280.2171516543076},{"$f":"'Calc Cost build up'!I275/Inputs!I$22*Inputs!$L$22","v":4280.2171516543067},{"$f":"'Calc Cost build up'!J275/Inputs!J$22*Inputs!$L$22","v":4280.2171516543058},{"$f":"'Calc Cost build up'!K275/Inputs!K$22*Inputs!$L$22","v":4280.2171516543058},{"$f":"'Calc Cost build up'!L275/Inputs!L$22*Inputs!$L$22","v":4280.2171516543058},{"$f":"'Calc Cost build up'!M275/Inputs!M$22*Inputs!$L$22","v":4346.5210142031619},{"$f":"'Calc Cost build up'!N275/Inputs!N$22*Inputs!$L$22","v":4435.1098168471763},{"$f":"'Calc Cost build up'!O275/Inputs!O$22*Inputs!$L$22","v":4541.8746795765892},{"$f":"'Calc Cost build up'!P275/Inputs!P$22*Inputs!$L$22","v":4650.8230955503786},{"$f":"'Calc Cost build up'!Q275/Inputs!Q$22*Inputs!$L$22","v":4743.9942557164286}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"'Calc Cost build up'!H276/Inputs!H$22*Inputs!$L$22","v":4858.8440236536517},{"$f":"'Calc Cost build up'!I276/Inputs!I$22*Inputs!$L$22","v":4858.8440236536517},{"$f":"'Calc Cost build up'!J276/Inputs!J$22*Inputs!$L$22","v":4858.8440236536508},{"$f":"'Calc Cost build up'!K276/Inputs!K$22*Inputs!$L$22","v":4858.8440236536508},{"$f":"'Calc Cost build up'!L276/Inputs!L$22*Inputs!$L$22","v":4858.8440236536508},{"$f":"'Calc Cost build up'!M276/Inputs!M$22*Inputs!$L$22","v":4934.1112624118869},{"$f":"'Calc Cost build up'!N276/Inputs!N$22*Inputs!$L$22","v":5034.6760606542221},{"$f":"'Calc Cost build up'!O276/Inputs!O$22*Inputs!$L$22","v":5155.8740739392524},{"$f":"'Calc Cost build up'!P276/Inputs!P$22*Inputs!$L$22","v":5279.550827030198},{"$f":"'Calc Cost build up'!Q276/Inputs!Q$22*Inputs!$L$22","v":5385.3174549160558}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"'Calc Cost build up'!H277/Inputs!H$22*Inputs!$L$22","v":3288.7628245765004},{"$f":"'Calc Cost build up'!I277/Inputs!I$22*Inputs!$L$22","v":3288.7628245765004},{"$f":"'Calc Cost build up'!J277/Inputs!J$22*Inputs!$L$22","v":3288.7628245765004},{"$f":"'Calc Cost build up'!K277/Inputs!K$22*Inputs!$L$22","v":3288.7628245765004},{"$f":"'Calc Cost build up'!L277/Inputs!L$22*Inputs!$L$22","v":3288.7628245765},{"$f":"'Calc Cost build up'!M277/Inputs!M$22*Inputs!$L$22","v":3339.7082954604316},{"$f":"'Calc Cost build up'!N277/Inputs!N$22*Inputs!$L$22","v":3407.7767019189141},{"$f":"'Calc Cost build up'!O277/Inputs!O$22*Inputs!$L$22","v":3489.8109303411334},{"$f":"'Calc Cost build up'!P277/Inputs!P$22*Inputs!$L$22","v":3573.5229214751835},{"$f":"'Calc Cost build up'!Q277/Inputs!Q$22*Inputs!$L$22","v":3645.1122444043576}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"'Calc Cost build up'!H278/Inputs!H$22*Inputs!$L$22","v":25.571654320749914},{"$f":"'Calc Cost build up'!I278/Inputs!I$22*Inputs!$L$22","v":25.571654320749914},{"$f":"'Calc Cost build up'!J278/Inputs!J$22*Inputs!$L$22","v":25.571654320749914},{"$f":"'Calc Cost build up'!K278/Inputs!K$22*Inputs!$L$22","v":25.571654320749911},{"$f":"'Calc Cost build up'!L278/Inputs!L$22*Inputs!$L$22","v":25.571654320749911},{"$f":"'Calc Cost build up'!M278/Inputs!M$22*Inputs!$L$22","v":25.967778954887816},{"$f":"'Calc Cost build up'!N278/Inputs!N$22*Inputs!$L$22","v":26.497042344486236},{"$f":"'Calc Cost build up'!O278/Inputs!O$22*Inputs!$L$22","v":27.134896468841507},{"$f":"'Calc Cost build up'!P278/Inputs!P$22*Inputs!$L$22","v":27.785795975423369},{"$f":"'Calc Cost build up'!Q278/Inputs!Q$22*Inputs!$L$22","v":28.342436121474979}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"'Calc Cost build up'!H279/Inputs!H$22*Inputs!$L$22","v":246.02883136399925},{"$f":"'Calc Cost build up'!I279/Inputs!I$22*Inputs!$L$22","v":246.02883136399922},{"$f":"'Calc Cost build up'!J279/Inputs!J$22*Inputs!$L$22","v":246.02883136399922},{"$f":"'Calc Cost build up'!K279/Inputs!K$22*Inputs!$L$22","v":246.02883136399919},{"$f":"'Calc Cost build up'!L279/Inputs!L$22*Inputs!$L$22","v":246.02883136399919},{"$f":"'Calc Cost build up'!M279/Inputs!M$22*Inputs!$L$22","v":249.8400075823622},{"$f":"'Calc Cost build up'!N279/Inputs!N$22*Inputs!$L$22","v":254.93213230739366},{"$f":"'Calc Cost build up'!O279/Inputs!O$22*Inputs!$L$22","v":261.06902524468381},{"$f":"'Calc Cost build up'!P279/Inputs!P$22*Inputs!$L$22","v":267.3314298169916},{"$f":"'Calc Cost build up'!Q279/Inputs!Q$22*Inputs!$L$22","v":272.68695053949085}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"'Calc Cost build up'!H280/Inputs!H$22*Inputs!$L$22","v":226.60365217391305},{"$f":"'Calc Cost build up'!I280/Inputs!I$22*Inputs!$L$22","v":226.60365217391302},{"$f":"'Calc Cost build up'!J280/Inputs!J$22*Inputs!$L$22","v":226.60365217391302},{"$f":"'Calc Cost build up'!K280/Inputs!K$22*Inputs!$L$22","v":226.60365217391299},{"$f":"'Calc Cost build up'!L280/Inputs!L$22*Inputs!$L$22","v":226.60365217391296},{"$f":"'Calc Cost build up'!M280/Inputs!M$22*Inputs!$L$22","v":230.11391739515318},{"$f":"'Calc Cost build up'!N280/Inputs!N$22*Inputs!$L$22","v":234.80399397528384},{"$f":"'Calc Cost build up'!O280/Inputs!O$22*Inputs!$L$22","v":240.45634920893846},{"$f":"'Calc Cost build up'!P280/Inputs!P$22*Inputs!$L$22","v":246.22430632033914},{"$f":"'Calc Cost build up'!Q280/Inputs!Q$22*Inputs!$L$22","v":251.15698249606709}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"'Calc Cost build up'!H281/Inputs!H$22*Inputs!$L$22","v":190.68392270531402},{"$f":"'Calc Cost build up'!I281/Inputs!I$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!J281/Inputs!J$22*Inputs!$L$22","v":190.68392270531402},{"$f":"'Calc Cost build up'!K281/Inputs!K$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!L281/Inputs!L$22*Inputs!$L$22","v":190.68392270531399},{"$f":"'Calc Cost build up'!M281/Inputs!M$22*Inputs!$L$22","v":193.6377636328574},{"$f":"'Calc Cost build up'!N281/Inputs!N$22*Inputs!$L$22","v":197.58439993597079},{"$f":"'Calc Cost build up'!O281/Inputs!O$22*Inputs!$L$22","v":202.3407807715717},{"$f":"'Calc Cost build up'!P281/Inputs!P$22*Inputs!$L$22","v":207.19443903103243},{"$f":"'Calc Cost build up'!Q281/Inputs!Q$22*Inputs!$L$22","v":211.34521962790024}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"'Calc Cost build up'!H282/Inputs!H$22*Inputs!$L$22","v":226.60365217391305},{"$f":"'Calc Cost build up'!I282/Inputs!I$22*Inputs!$L$22","v":226.60365217391302},{"$f":"'Calc Cost build up'!J282/Inputs!J$22*Inputs!$L$22","v":226.60365217391302},{"$f":"'Calc Cost build up'!K282/Inputs!K$22*Inputs!$L$22","v":226.60365217391299},{"$f":"'Calc Cost build up'!L282/Inputs!L$22*Inputs!$L$22","v":226.60365217391296},{"$f":"'Calc Cost build up'!M282/Inputs!M$22*Inputs!$L$22","v":230.11391739515318},{"$f":"'Calc Cost build up'!N282/Inputs!N$22*Inputs!$L$22","v":234.80399397528384},{"$f":"'Calc Cost build up'!O282/Inputs!O$22*Inputs!$L$22","v":240.45634920893846},{"$f":"'Calc Cost build up'!P282/Inputs!P$22*Inputs!$L$22","v":246.22430632033914},{"$f":"'Calc Cost build up'!Q282/Inputs!Q$22*Inputs!$L$22","v":251.15698249606709}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"'Calc Cost build up'!H283/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I283/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J283/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K283/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L283/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M283/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N283/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O283/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P283/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q283/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"'Calc Cost build up'!H284/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I284/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J284/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K284/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L284/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M284/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N284/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O284/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P284/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q284/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"'Calc Cost build up'!H285/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I285/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J285/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K285/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L285/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M285/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N285/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O285/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P285/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q285/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"'Calc Cost build up'!H286/Inputs!H$22*Inputs!$L$22","v":177.97290279703614},{"$f":"'Calc Cost build up'!I286/Inputs!I$22*Inputs!$L$22","v":177.97290279703611},{"$f":"'Calc Cost build up'!J286/Inputs!J$22*Inputs!$L$22","v":177.97290279703614},{"$f":"'Calc Cost build up'!K286/Inputs!K$22*Inputs!$L$22","v":177.97290279703611},{"$f":"'Calc Cost build up'!L286/Inputs!L$22*Inputs!$L$22","v":177.97290279703611},{"$f":"'Calc Cost build up'!M286/Inputs!M$22*Inputs!$L$22","v":180.72984022950135},{"$f":"'Calc Cost build up'!N286/Inputs!N$22*Inputs!$L$22","v":184.41339314358078},{"$f":"'Calc Cost build up'!O286/Inputs!O$22*Inputs!$L$22","v":188.85271289382678},{"$f":"'Calc Cost build up'!P286/Inputs!P$22*Inputs!$L$22","v":193.38282553974713},{"$f":"'Calc Cost build up'!Q286/Inputs!Q$22*Inputs!$L$22","v":197.25691445724763}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"'Calc Cost build up'!H287/Inputs!H$22*Inputs!$L$22","v":271.62771712544884},{"$f":"'Calc Cost build up'!I287/Inputs!I$22*Inputs!$L$22","v":271.62771712544878},{"$f":"'Calc Cost build up'!J287/Inputs!J$22*Inputs!$L$22","v":271.62771712544878},{"$f":"'Calc Cost build up'!K287/Inputs!K$22*Inputs!$L$22","v":271.62771712544884},{"$f":"'Calc Cost build up'!L287/Inputs!L$22*Inputs!$L$22","v":271.62771712544884},{"$f":"'Calc Cost build up'!M287/Inputs!M$22*Inputs!$L$22","v":275.83543981395411},{"$f":"'Calc Cost build up'!N287/Inputs!N$22*Inputs!$L$22","v":281.45739154501751},{"$f":"'Calc Cost build up'!O287/Inputs!O$22*Inputs!$L$22","v":288.23281786215983},{"$f":"'Calc Cost build up'!P287/Inputs!P$22*Inputs!$L$22","v":295.14681508866886},{"$f":"'Calc Cost build up'!Q287/Inputs!Q$22*Inputs!$L$22","v":301.05956872736033}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"'Calc Cost build up'!H288/Inputs!H$22*Inputs!$L$22","v":448.94880935826274},{"$f":"'Calc Cost build up'!I288/Inputs!I$22*Inputs!$L$22","v":448.94880935826268},{"$f":"'Calc Cost build up'!J288/Inputs!J$22*Inputs!$L$22","v":448.94880935826257},{"$f":"'Calc Cost build up'!K288/Inputs!K$22*Inputs!$L$22","v":448.94880935826268},{"$f":"'Calc Cost build up'!L288/Inputs!L$22*Inputs!$L$22","v":448.94880935826268},{"$f":"'Calc Cost build up'!M288/Inputs!M$22*Inputs!$L$22","v":455.90337243122679},{"$f":"'Calc Cost build up'!N288/Inputs!N$22*Inputs!$L$22","v":465.19538637826031},{"$f":"'Calc Cost build up'!O288/Inputs!O$22*Inputs!$L$22","v":476.39387381601631},{"$f":"'Calc Cost build up'!P288/Inputs!P$22*Inputs!$L$22","v":487.82139253758322},{"$f":"'Calc Cost build up'!Q288/Inputs!Q$22*Inputs!$L$22","v":497.5940465738181}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"'Calc Cost build up'!H289/Inputs!H$22*Inputs!$L$22","v":59.094986324543974},{"$f":"'Calc Cost build up'!I289/Inputs!I$22*Inputs!$L$22","v":59.094986324543967},{"$f":"'Calc Cost build up'!J289/Inputs!J$22*Inputs!$L$22","v":59.094986324543974},{"$f":"'Calc Cost build up'!K289/Inputs!K$22*Inputs!$L$22","v":59.094986324543967},{"$f":"'Calc Cost build up'!L289/Inputs!L$22*Inputs!$L$22","v":59.094986324543974},{"$f":"'Calc Cost build up'!M289/Inputs!M$22*Inputs!$L$22","v":60.010413208685748},{"$f":"'Calc Cost build up'!N289/Inputs!N$22*Inputs!$L$22","v":61.233517994089524},{"$f":"'Calc Cost build up'!O289/Inputs!O$22*Inputs!$L$22","v":62.707571267414217},{"$f":"'Calc Cost build up'!P289/Inputs!P$22*Inputs!$L$22","v":64.211771854424953},{"$f":"'Calc Cost build up'!Q289/Inputs!Q$22*Inputs!$L$22","v":65.498143139051606}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"'Calc Cost build up'!H290/Inputs!H$22*Inputs!$L$22","v":204.88980696050163},{"$f":"'Calc Cost build up'!I290/Inputs!I$22*Inputs!$L$22","v":204.88980696050163},{"$f":"'Calc Cost build up'!J290/Inputs!J$22*Inputs!$L$22","v":204.8898069605016},{"$f":"'Calc Cost build up'!K290/Inputs!K$22*Inputs!$L$22","v":204.8898069605016},{"$f":"'Calc Cost build up'!L290/Inputs!L$22*Inputs!$L$22","v":204.88980696050157},{"$f":"'Calc Cost build up'!M290/Inputs!M$22*Inputs!$L$22","v":208.06370798398589},{"$f":"'Calc Cost build up'!N290/Inputs!N$22*Inputs!$L$22","v":212.3043672845493},{"$f":"'Calc Cost build up'!O290/Inputs!O$22*Inputs!$L$22","v":217.41509679656468},{"$f":"'Calc Cost build up'!P290/Inputs!P$22*Inputs!$L$22","v":222.63035086583415},{"$f":"'Calc Cost build up'!Q290/Inputs!Q$22*Inputs!$L$22","v":227.09036313725127}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"'Calc Cost build up'!H291/Inputs!H$22*Inputs!$L$22","v":66.739838548888571},{"$f":"'Calc Cost build up'!I291/Inputs!I$22*Inputs!$L$22","v":66.739838548888557},{"$f":"'Calc Cost build up'!J291/Inputs!J$22*Inputs!$L$22","v":66.739838548888557},{"$f":"'Calc Cost build up'!K291/Inputs!K$22*Inputs!$L$22","v":66.739838548888557},{"$f":"'Calc Cost build up'!L291/Inputs!L$22*Inputs!$L$22","v":66.739838548888542},{"$f":"'Calc Cost build up'!M291/Inputs!M$22*Inputs!$L$22","v":67.773690086063027},{"$f":"'Calc Cost build up'!N291/Inputs!N$22*Inputs!$L$22","v":69.155022428842798},{"$f":"'Calc Cost build up'!O291/Inputs!O$22*Inputs!$L$22","v":70.819767335185048},{"$f":"'Calc Cost build up'!P291/Inputs!P$22*Inputs!$L$22","v":72.518559577405185},{"$f":"'Calc Cost build up'!Q291/Inputs!Q$22*Inputs!$L$22","v":73.971342921467865}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"'Calc Cost build up'!H292/Inputs!H$22*Inputs!$L$22","v":574.88753623188416},{"$f":"'Calc Cost build up'!I292/Inputs!I$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!J292/Inputs!J$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!K292/Inputs!K$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!L292/Inputs!L$22*Inputs!$L$22","v":574.88753623188404},{"$f":"'Calc Cost build up'!M292/Inputs!M$22*Inputs!$L$22","v":583.79298724822729},{"$f":"'Calc Cost build up'!N292/Inputs!N$22*Inputs!$L$22","v":595.691588811016},{"$f":"'Calc Cost build up'!O292/Inputs!O$22*Inputs!$L$22","v":610.03146613871786},{"$f":"'Calc Cost build up'!P292/Inputs!P$22*Inputs!$L$22","v":624.66462240541114},{"$f":"'Calc Cost build up'!Q292/Inputs!Q$22*Inputs!$L$22","v":637.17869279434558}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"'Calc Cost build up'!H293/Inputs!H$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!I293/Inputs!I$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!J293/Inputs!J$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!K293/Inputs!K$22*Inputs!$L$22","v":17.047769547166606},{"$f":"'Calc Cost build up'!L293/Inputs!L$22*Inputs!$L$22","v":17.047769547166606},{"$f":"'Calc Cost build up'!M293/Inputs!M$22*Inputs!$L$22","v":17.31185263659188},{"$f":"'Calc Cost build up'!N293/Inputs!N$22*Inputs!$L$22","v":17.664694896324153},{"$f":"'Calc Cost build up'!O293/Inputs!O$22*Inputs!$L$22","v":18.089930979227667},{"$f":"'Calc Cost build up'!P293/Inputs!P$22*Inputs!$L$22","v":18.523863983615577},{"$f":"'Calc Cost build up'!Q293/Inputs!Q$22*Inputs!$L$22","v":18.89495741431665}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"'Calc Cost build up'!H294/Inputs!H$22*Inputs!$L$22","v":167.63793599033815},{"$f":"'Calc Cost build up'!I294/Inputs!I$22*Inputs!$L$22","v":167.63793599033815},{"$f":"'Calc Cost build up'!J294/Inputs!J$22*Inputs!$L$22","v":167.63793599033815},{"$f":"'Calc Cost build up'!K294/Inputs!K$22*Inputs!$L$22","v":167.63793599033815},{"$f":"'Calc Cost build up'!L294/Inputs!L$22*Inputs!$L$22","v":167.63793599033815},{"$f":"'Calc Cost build up'!M294/Inputs!M$22*Inputs!$L$22","v":170.23477682155189},{"$f":"'Calc Cost build up'!N294/Inputs!N$22*Inputs!$L$22","v":173.70442415506579},{"$f":"'Calc Cost build up'!O294/Inputs!O$22*Inputs!$L$22","v":177.8859506033987},{"$f":"'Calc Cost build up'!P294/Inputs!P$22*Inputs!$L$22","v":182.15299756296801},{"$f":"'Calc Cost build up'!Q294/Inputs!Q$22*Inputs!$L$22","v":185.80211638817178}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"'Calc Cost build up'!H295/Inputs!H$22*Inputs!$L$22","v":383.22076207729469},{"$f":"'Calc Cost build up'!I295/Inputs!I$22*Inputs!$L$22","v":383.22076207729469},{"$f":"'Calc Cost build up'!J295/Inputs!J$22*Inputs!$L$22","v":383.22076207729469},{"$f":"'Calc Cost build up'!K295/Inputs!K$22*Inputs!$L$22","v":383.22076207729475},{"$f":"'Calc Cost build up'!L295/Inputs!L$22*Inputs!$L$22","v":383.22076207729469},{"$f":"'Calc Cost build up'!M295/Inputs!M$22*Inputs!$L$22","v":389.1571470396371},{"$f":"'Calc Cost build up'!N295/Inputs!N$22*Inputs!$L$22","v":397.08876995919672},{"$f":"'Calc Cost build up'!O295/Inputs!O$22*Inputs!$L$22","v":406.64775040541781},{"$f":"'Calc Cost build up'!P295/Inputs!P$22*Inputs!$L$22","v":416.40223096499716},{"$f":"'Calc Cost build up'!Q295/Inputs!Q$22*Inputs!$L$22","v":424.74412618605135}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"'Calc Cost build up'!H296/Inputs!H$22*Inputs!$L$22","v":562.87311714975851},{"$f":"'Calc Cost build up'!I296/Inputs!I$22*Inputs!$L$22","v":562.87311714975851},{"$f":"'Calc Cost build up'!J296/Inputs!J$22*Inputs!$L$22","v":562.8731171497584},{"$f":"'Calc Cost build up'!K296/Inputs!K$22*Inputs!$L$22","v":562.87311714975851},{"$f":"'Calc Cost build up'!L296/Inputs!L$22*Inputs!$L$22","v":562.87311714975851},{"$f":"'Calc Cost build up'!M296/Inputs!M$22*Inputs!$L$22","v":571.59245555470807},{"$f":"'Calc Cost build up'!N296/Inputs!N$22*Inputs!$L$22","v":583.24239146263926},{"$f":"'Calc Cost build up'!O296/Inputs!O$22*Inputs!$L$22","v":597.28258357376728},{"$f":"'Calc Cost build up'!P296/Inputs!P$22*Inputs!$L$22","v":611.60992546668831},{"$f":"'Calc Cost build up'!Q296/Inputs!Q$22*Inputs!$L$22","v":623.8624676842843}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"'Calc Cost build up'!H297/Inputs!H$22*Inputs!$L$22","v":164.01922090933283},{"$f":"'Calc Cost build up'!I297/Inputs!I$22*Inputs!$L$22","v":164.01922090933283},{"$f":"'Calc Cost build up'!J297/Inputs!J$22*Inputs!$L$22","v":164.0192209093328},{"$f":"'Calc Cost build up'!K297/Inputs!K$22*Inputs!$L$22","v":164.0192209093328},{"$f":"'Calc Cost build up'!L297/Inputs!L$22*Inputs!$L$22","v":164.0192209093328},{"$f":"'Calc Cost build up'!M297/Inputs!M$22*Inputs!$L$22","v":166.56000505490812},{"$f":"'Calc Cost build up'!N297/Inputs!N$22*Inputs!$L$22","v":169.95475487159578},{"$f":"'Calc Cost build up'!O297/Inputs!O$22*Inputs!$L$22","v":174.04601682978918},{"$f":"'Calc Cost build up'!P297/Inputs!P$22*Inputs!$L$22","v":178.22095321132772},{"$f":"'Calc Cost build up'!Q297/Inputs!Q$22*Inputs!$L$22","v":181.79130035966054}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"'Calc Cost build up'!H298/Inputs!H$22*Inputs!$L$22","v":287.03363659133248},{"$f":"'Calc Cost build up'!I298/Inputs!I$22*Inputs!$L$22","v":287.03363659133248},{"$f":"'Calc Cost build up'!J298/Inputs!J$22*Inputs!$L$22","v":287.03363659133237},{"$f":"'Calc Cost build up'!K298/Inputs!K$22*Inputs!$L$22","v":287.03363659133237},{"$f":"'Calc Cost build up'!L298/Inputs!L$22*Inputs!$L$22","v":287.03363659133242},{"$f":"'Calc Cost build up'!M298/Inputs!M$22*Inputs!$L$22","v":291.48000884608922},{"$f":"'Calc Cost build up'!N298/Inputs!N$22*Inputs!$L$22","v":297.42082102529258},{"$f":"'Calc Cost build up'!O298/Inputs!O$22*Inputs!$L$22","v":304.58052945213109},{"$f":"'Calc Cost build up'!P298/Inputs!P$22*Inputs!$L$22","v":311.88666811982353},{"$f":"'Calc Cost build up'!Q298/Inputs!Q$22*Inputs!$L$22","v":318.13477562940596}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"'Calc Cost build up'!H299/Inputs!H$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!I299/Inputs!I$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!J299/Inputs!J$22*Inputs!$L$22","v":163.72188405797098},{"$f":"'Calc Cost build up'!K299/Inputs!K$22*Inputs!$L$22","v":163.72188405797098},{"$f":"'Calc Cost build up'!L299/Inputs!L$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!M299/Inputs!M$22*Inputs!$L$22","v":165.94824681205682},{"$f":"'Calc Cost build up'!N299/Inputs!N$22*Inputs!$L$22","v":168.92289720275397},{"$f":"'Calc Cost build up'!O299/Inputs!O$22*Inputs!$L$22","v":172.50786653467944},{"$f":"'Calc Cost build up'!P299/Inputs!P$22*Inputs!$L$22","v":176.16615560135278},{"$f":"'Calc Cost build up'!Q299/Inputs!Q$22*Inputs!$L$22","v":179.29467319858642}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"'Calc Cost build up'!H300/Inputs!H$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!I300/Inputs!I$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!J300/Inputs!J$22*Inputs!$L$22","v":163.72188405797098},{"$f":"'Calc Cost build up'!K300/Inputs!K$22*Inputs!$L$22","v":163.72188405797098},{"$f":"'Calc Cost build up'!L300/Inputs!L$22*Inputs!$L$22","v":163.72188405797104},{"$f":"'Calc Cost build up'!M300/Inputs!M$22*Inputs!$L$22","v":165.94824681205682},{"$f":"'Calc Cost build up'!N300/Inputs!N$22*Inputs!$L$22","v":168.92289720275397},{"$f":"'Calc Cost build up'!O300/Inputs!O$22*Inputs!$L$22","v":172.50786653467944},{"$f":"'Calc Cost build up'!P300/Inputs!P$22*Inputs!$L$22","v":176.16615560135278},{"$f":"'Calc Cost build up'!Q300/Inputs!Q$22*Inputs!$L$22","v":179.29467319858642}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"'Calc Cost build up'!H301/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I301/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J301/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K301/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L301/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M301/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N301/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O301/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P301/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q301/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"'Calc Cost build up'!H302/Inputs!H$22*Inputs!$L$22","v":431.16565217391303},{"$f":"'Calc Cost build up'!I302/Inputs!I$22*Inputs!$L$22","v":431.16565217391297},{"$f":"'Calc Cost build up'!J302/Inputs!J$22*Inputs!$L$22","v":431.16565217391303},{"$f":"'Calc Cost build up'!K302/Inputs!K$22*Inputs!$L$22","v":431.16565217391303},{"$f":"'Calc Cost build up'!L302/Inputs!L$22*Inputs!$L$22","v":431.16565217391303},{"$f":"'Calc Cost build up'!M302/Inputs!M$22*Inputs!$L$22","v":437.84474043617047},{"$f":"'Calc Cost build up'!N302/Inputs!N$22*Inputs!$L$22","v":446.76869160826203},{"$f":"'Calc Cost build up'!O302/Inputs!O$22*Inputs!$L$22","v":457.52359960403834},{"$f":"'Calc Cost build up'!P302/Inputs!P$22*Inputs!$L$22","v":468.49846680405835},{"$f":"'Calc Cost build up'!Q302/Inputs!Q$22*Inputs!$L$22","v":477.88401959575918}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"'Calc Cost build up'!H303/Inputs!H$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!I303/Inputs!I$22*Inputs!$L$22","v":107.79141304347824},{"$f":"'Calc Cost build up'!J303/Inputs!J$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!K303/Inputs!K$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!L303/Inputs!L$22*Inputs!$L$22","v":107.79141304347826},{"$f":"'Calc Cost build up'!M303/Inputs!M$22*Inputs!$L$22","v":109.46118510904262},{"$f":"'Calc Cost build up'!N303/Inputs!N$22*Inputs!$L$22","v":111.69217290206551},{"$f":"'Calc Cost build up'!O303/Inputs!O$22*Inputs!$L$22","v":114.38089990100958},{"$f":"'Calc Cost build up'!P303/Inputs!P$22*Inputs!$L$22","v":117.12461670101459},{"$f":"'Calc Cost build up'!Q303/Inputs!Q$22*Inputs!$L$22","v":119.4710048989398}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"'Calc Cost build up'!H304/Inputs!H$22*Inputs!$L$22","v":35.93047101449276},{"$f":"'Calc Cost build up'!I304/Inputs!I$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!J304/Inputs!J$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!K304/Inputs!K$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!L304/Inputs!L$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!M304/Inputs!M$22*Inputs!$L$22","v":36.487061703014206},{"$f":"'Calc Cost build up'!N304/Inputs!N$22*Inputs!$L$22","v":37.2307243006885},{"$f":"'Calc Cost build up'!O304/Inputs!O$22*Inputs!$L$22","v":38.126966633669866},{"$f":"'Calc Cost build up'!P304/Inputs!P$22*Inputs!$L$22","v":39.041538900338196},{"$f":"'Calc Cost build up'!Q304/Inputs!Q$22*Inputs!$L$22","v":39.823668299646599}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"'Calc Cost build up'!H305/Inputs!H$22*Inputs!$L$22","v":35.93047101449276},{"$f":"'Calc Cost build up'!I305/Inputs!I$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!J305/Inputs!J$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!K305/Inputs!K$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!L305/Inputs!L$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!M305/Inputs!M$22*Inputs!$L$22","v":36.487061703014206},{"$f":"'Calc Cost build up'!N305/Inputs!N$22*Inputs!$L$22","v":37.2307243006885},{"$f":"'Calc Cost build up'!O305/Inputs!O$22*Inputs!$L$22","v":38.126966633669866},{"$f":"'Calc Cost build up'!P305/Inputs!P$22*Inputs!$L$22","v":39.041538900338196},{"$f":"'Calc Cost build up'!Q305/Inputs!Q$22*Inputs!$L$22","v":39.823668299646599}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"'Calc Cost build up'!H306/Inputs!H$22*Inputs!$L$22","v":35.93047101449276},{"$f":"'Calc Cost build up'!I306/Inputs!I$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!J306/Inputs!J$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!K306/Inputs!K$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!L306/Inputs!L$22*Inputs!$L$22","v":35.930471014492753},{"$f":"'Calc Cost build up'!M306/Inputs!M$22*Inputs!$L$22","v":36.487061703014206},{"$f":"'Calc Cost build up'!N306/Inputs!N$22*Inputs!$L$22","v":37.2307243006885},{"$f":"'Calc Cost build up'!O306/Inputs!O$22*Inputs!$L$22","v":38.126966633669866},{"$f":"'Calc Cost build up'!P306/Inputs!P$22*Inputs!$L$22","v":39.041538900338196},{"$f":"'Calc Cost build up'!Q306/Inputs!Q$22*Inputs!$L$22","v":39.823668299646599}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"'Calc Cost build up'!H307/Inputs!H$22*Inputs!$L$22","v":28.744376811594204},{"$f":"'Calc Cost build up'!I307/Inputs!I$22*Inputs!$L$22","v":28.744376811594204},{"$f":"'Calc Cost build up'!J307/Inputs!J$22*Inputs!$L$22","v":28.744376811594201},{"$f":"'Calc Cost build up'!K307/Inputs!K$22*Inputs!$L$22","v":28.744376811594201},{"$f":"'Calc Cost build up'!L307/Inputs!L$22*Inputs!$L$22","v":28.744376811594204},{"$f":"'Calc Cost build up'!M307/Inputs!M$22*Inputs!$L$22","v":29.189649362411362},{"$f":"'Calc Cost build up'!N307/Inputs!N$22*Inputs!$L$22","v":29.7845794405508},{"$f":"'Calc Cost build up'!O307/Inputs!O$22*Inputs!$L$22","v":30.501573306935885},{"$f":"'Calc Cost build up'!P307/Inputs!P$22*Inputs!$L$22","v":31.23323112027056},{"$f":"'Calc Cost build up'!Q307/Inputs!Q$22*Inputs!$L$22","v":31.858934639717276}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"'Calc Cost build up'!H308/Inputs!H$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!I308/Inputs!I$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!J308/Inputs!J$22*Inputs!$L$22","v":17.04776954716661},{"$f":"'Calc Cost build up'!K308/Inputs!K$22*Inputs!$L$22","v":17.047769547166606},{"$f":"'Calc Cost build up'!L308/Inputs!L$22*Inputs!$L$22","v":17.047769547166606},{"$f":"'Calc Cost build up'!M308/Inputs!M$22*Inputs!$L$22","v":17.31185263659188},{"$f":"'Calc Cost build up'!N308/Inputs!N$22*Inputs!$L$22","v":17.664694896324153},{"$f":"'Calc Cost build up'!O308/Inputs!O$22*Inputs!$L$22","v":18.089930979227667},{"$f":"'Calc Cost build up'!P308/Inputs!P$22*Inputs!$L$22","v":18.523863983615577},{"$f":"'Calc Cost build up'!Q308/Inputs!Q$22*Inputs!$L$22","v":18.89495741431665}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"'Calc Cost build up'!H309/Inputs!H$22*Inputs!$L$22","v":275.42934903381644},{"$f":"'Calc Cost build up'!I309/Inputs!I$22*Inputs!$L$22","v":275.42934903381638},{"$f":"'Calc Cost build up'!J309/Inputs!J$22*Inputs!$L$22","v":275.42934903381644},{"$f":"'Calc Cost build up'!K309/Inputs!K$22*Inputs!$L$22","v":275.42934903381644},{"$f":"'Calc Cost build up'!L309/Inputs!L$22*Inputs!$L$22","v":275.42934903381638},{"$f":"'Calc Cost build up'!M309/Inputs!M$22*Inputs!$L$22","v":279.69596193059448},{"$f":"'Calc Cost build up'!N309/Inputs!N$22*Inputs!$L$22","v":285.39659705713126},{"$f":"'Calc Cost build up'!O309/Inputs!O$22*Inputs!$L$22","v":292.26685050440824},{"$f":"'Calc Cost build up'!P309/Inputs!P$22*Inputs!$L$22","v":299.27761426398257},{"$f":"'Calc Cost build up'!Q309/Inputs!Q$22*Inputs!$L$22","v":305.27312128711156}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"'Calc Cost build up'!H310/Inputs!H$22*Inputs!$L$22","v":110.3205285248377},{"$f":"'Calc Cost build up'!I310/Inputs!I$22*Inputs!$L$22","v":110.32052852483768},{"$f":"'Calc Cost build up'!J310/Inputs!J$22*Inputs!$L$22","v":110.32052852483768},{"$f":"'Calc Cost build up'!K310/Inputs!K$22*Inputs!$L$22","v":110.32052852483768},{"$f":"'Calc Cost build up'!L310/Inputs!L$22*Inputs!$L$22","v":110.32052852483768},{"$f":"'Calc Cost build up'!M310/Inputs!M$22*Inputs!$L$22","v":112.02947853846045},{"$f":"'Calc Cost build up'!N310/Inputs!N$22*Inputs!$L$22","v":114.31281211308826},{"$f":"'Calc Cost build up'!O310/Inputs!O$22*Inputs!$L$22","v":117.06462485222424},{"$f":"'Calc Cost build up'!P310/Inputs!P$22*Inputs!$L$22","v":119.8727176209584},{"$f":"'Calc Cost build up'!Q310/Inputs!Q$22*Inputs!$L$22","v":122.27415924613814}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"'Calc Cost build up'!H311/Inputs!H$22*Inputs!$L$22","v":27.580132131209425},{"$f":"'Calc Cost build up'!I311/Inputs!I$22*Inputs!$L$22","v":27.580132131209421},{"$f":"'Calc Cost build up'!J311/Inputs!J$22*Inputs!$L$22","v":27.580132131209421},{"$f":"'Calc Cost build up'!K311/Inputs!K$22*Inputs!$L$22","v":27.580132131209421},{"$f":"'Calc Cost build up'!L311/Inputs!L$22*Inputs!$L$22","v":27.580132131209421},{"$f":"'Calc Cost build up'!M311/Inputs!M$22*Inputs!$L$22","v":28.007369634615113},{"$f":"'Calc Cost build up'!N311/Inputs!N$22*Inputs!$L$22","v":28.578203028272064},{"$f":"'Calc Cost build up'!O311/Inputs!O$22*Inputs!$L$22","v":29.26615621305606},{"$f":"'Calc Cost build up'!P311/Inputs!P$22*Inputs!$L$22","v":29.968179405239599},{"$f":"'Calc Cost build up'!Q311/Inputs!Q$22*Inputs!$L$22","v":30.568539811534535}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"'Calc Cost build up'!H312/Inputs!H$22*Inputs!$L$22","v":218.77163301127217},{"$f":"'Calc Cost build up'!I312/Inputs!I$22*Inputs!$L$22","v":218.77163301127212},{"$f":"'Calc Cost build up'!J312/Inputs!J$22*Inputs!$L$22","v":218.77163301127214},{"$f":"'Calc Cost build up'!K312/Inputs!K$22*Inputs!$L$22","v":218.77163301127212},{"$f":"'Calc Cost build up'!L312/Inputs!L$22*Inputs!$L$22","v":218.77163301127214},{"$f":"'Calc Cost build up'!M312/Inputs!M$22*Inputs!$L$22","v":222.16057421935122},{"$f":"'Calc Cost build up'!N312/Inputs!N$22*Inputs!$L$22","v":226.68854939777259},{"$f":"'Calc Cost build up'!O312/Inputs!O$22*Inputs!$L$22","v":232.14554434451509},{"$f":"'Calc Cost build up'!P312/Inputs!P$22*Inputs!$L$22","v":237.71414566357785},{"$f":"'Calc Cost build up'!Q312/Inputs!Q$22*Inputs!$L$22","v":242.47633555649097}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"'Calc Cost build up'!H313/Inputs!H$22*Inputs!$L$22","v":118.98772372598596},{"$f":"'Calc Cost build up'!I313/Inputs!I$22*Inputs!$L$22","v":118.98772372598594},{"$f":"'Calc Cost build up'!J313/Inputs!J$22*Inputs!$L$22","v":118.98772372598596},{"$f":"'Calc Cost build up'!K313/Inputs!K$22*Inputs!$L$22","v":118.98772372598593},{"$f":"'Calc Cost build up'!L313/Inputs!L$22*Inputs!$L$22","v":118.98772372598594},{"$f":"'Calc Cost build up'!M313/Inputs!M$22*Inputs!$L$22","v":120.48239293198804},{"$f":"'Calc Cost build up'!N313/Inputs!N$22*Inputs!$L$22","v":122.47942523475984},{"$f":"'Calc Cost build up'!O313/Inputs!O$22*Inputs!$L$22","v":124.88619531526776},{"$f":"'Calc Cost build up'!P313/Inputs!P$22*Inputs!$L$22","v":127.34218861850468},{"$f":"'Calc Cost build up'!Q313/Inputs!Q$22*Inputs!$L$22","v":129.44251970985056}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"'Calc Cost build up'!H314/Inputs!H$22*Inputs!$L$22","v":215.58282608695652},{"$f":"'Calc Cost build up'!I314/Inputs!I$22*Inputs!$L$22","v":215.58282608695649},{"$f":"'Calc Cost build up'!J314/Inputs!J$22*Inputs!$L$22","v":215.58282608695652},{"$f":"'Calc Cost build up'!K314/Inputs!K$22*Inputs!$L$22","v":215.58282608695652},{"$f":"'Calc Cost build up'!L314/Inputs!L$22*Inputs!$L$22","v":215.58282608695652},{"$f":"'Calc Cost build up'!M314/Inputs!M$22*Inputs!$L$22","v":218.92237021808523},{"$f":"'Calc Cost build up'!N314/Inputs!N$22*Inputs!$L$22","v":223.38434580413102},{"$f":"'Calc Cost build up'!O314/Inputs!O$22*Inputs!$L$22","v":228.76179980201917},{"$f":"'Calc Cost build up'!P314/Inputs!P$22*Inputs!$L$22","v":234.24923340202918},{"$f":"'Calc Cost build up'!Q314/Inputs!Q$22*Inputs!$L$22","v":238.94200979787959}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"'Calc Cost build up'!H315/Inputs!H$22*Inputs!$L$22","v":656.07688363733132},{"$f":"'Calc Cost build up'!I315/Inputs!I$22*Inputs!$L$22","v":656.07688363733132},{"$f":"'Calc Cost build up'!J315/Inputs!J$22*Inputs!$L$22","v":656.07688363733121},{"$f":"'Calc Cost build up'!K315/Inputs!K$22*Inputs!$L$22","v":656.07688363733121},{"$f":"'Calc Cost build up'!L315/Inputs!L$22*Inputs!$L$22","v":656.07688363733121},{"$f":"'Calc Cost build up'!M315/Inputs!M$22*Inputs!$L$22","v":666.24002021963247},{"$f":"'Calc Cost build up'!N315/Inputs!N$22*Inputs!$L$22","v":679.81901948638313},{"$f":"'Calc Cost build up'!O315/Inputs!O$22*Inputs!$L$22","v":696.18406731915672},{"$f":"'Calc Cost build up'!P315/Inputs!P$22*Inputs!$L$22","v":712.8838128453109},{"$f":"'Calc Cost build up'!Q315/Inputs!Q$22*Inputs!$L$22","v":727.16520143864216}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"'Calc Cost build up'!H316/Inputs!H$22*Inputs!$L$22","v":95.6642077294686},{"$f":"'Calc Cost build up'!I316/Inputs!I$22*Inputs!$L$22","v":95.664207729468586},{"$f":"'Calc Cost build up'!J316/Inputs!J$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!K316/Inputs!K$22*Inputs!$L$22","v":95.664207729468572},{"$f":"'Calc Cost build up'!L316/Inputs!L$22*Inputs!$L$22","v":95.664207729468558},{"$f":"'Calc Cost build up'!M316/Inputs!M$22*Inputs!$L$22","v":97.146120037980367},{"$f":"'Calc Cost build up'!N316/Inputs!N$22*Inputs!$L$22","v":99.126107809247145},{"$f":"'Calc Cost build up'!O316/Inputs!O$22*Inputs!$L$22","v":101.51233627487703},{"$f":"'Calc Cost build up'!P316/Inputs!P$22*Inputs!$L$22","v":103.94736784646092},{"$f":"'Calc Cost build up'!Q316/Inputs!Q$22*Inputs!$L$22","v":106.02977275834154}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"'Calc Cost build up'!H317/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I317/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J317/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K317/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L317/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M317/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N317/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O317/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P317/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q317/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"'Calc Cost build up'!H318/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I318/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J318/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K318/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L318/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M318/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N318/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O318/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P318/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q318/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"'Calc Cost build up'!H319/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I319/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J319/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K319/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L319/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M319/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N319/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O319/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P319/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q319/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"'Calc Cost build up'!H320/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I320/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J320/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K320/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L320/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M320/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N320/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O320/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P320/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q320/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"'Calc Cost build up'!H321/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I321/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J321/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K321/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L321/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M321/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N321/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O321/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P321/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q321/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"'Calc Cost build up'!H322/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I322/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J322/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K322/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L322/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M322/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N322/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O322/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P322/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q322/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"'Calc Cost build up'!H323/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I323/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J323/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K323/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L323/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M323/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N323/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O323/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P323/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q323/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"'Calc Cost build up'!H324/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I324/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J324/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K324/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L324/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M324/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N324/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O324/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P324/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q324/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"'Calc Cost build up'!H325/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I325/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J325/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K325/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L325/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M325/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N325/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O325/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P325/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q325/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"'Calc Cost build up'!H326/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I326/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J326/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K326/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L326/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M326/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N326/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O326/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P326/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q326/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"'Calc Cost build up'!H327/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I327/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J327/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K327/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L327/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M327/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N327/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O327/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P327/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q327/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"'Calc Cost build up'!H328/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I328/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J328/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K328/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L328/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M328/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N328/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O328/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P328/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q328/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"'Calc Cost build up'!H329/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I329/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J329/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K329/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L329/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M329/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N329/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O329/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P329/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q329/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"'Calc Cost build up'!H330/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I330/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J330/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K330/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L330/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M330/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N330/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O330/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P330/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q330/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"'Calc Cost build up'!H331/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I331/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J331/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K331/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L331/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M331/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N331/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O331/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P331/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q331/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"'Calc Cost build up'!H332/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I332/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J332/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K332/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L332/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M332/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N332/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O332/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P332/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q332/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"'Calc Cost build up'!H333/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I333/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J333/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K333/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L333/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M333/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N333/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O333/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P333/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q333/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"'Calc Cost build up'!H334/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I334/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J334/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K334/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L334/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M334/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N334/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O334/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P334/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q334/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"'Calc Cost build up'!H335/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I335/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J335/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K335/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L335/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M335/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N335/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O335/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P335/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q335/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"'Calc Cost build up'!H336/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I336/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J336/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K336/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L336/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M336/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N336/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O336/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P336/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q336/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"'Calc Cost build up'!H337/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I337/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J337/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K337/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L337/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M337/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N337/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O337/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P337/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q337/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"'Calc Cost build up'!H338/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I338/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J338/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K338/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L338/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M338/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N338/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O338/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P338/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q338/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"'Calc Cost build up'!H339/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I339/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J339/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K339/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L339/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M339/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N339/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O339/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P339/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q339/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"'Calc Cost build up'!H340/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I340/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J340/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K340/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L340/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M340/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N340/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O340/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P340/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q340/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"'Calc Cost build up'!H341/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I341/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J341/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K341/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L341/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M341/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N341/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O341/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P341/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q341/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"'Calc Cost build up'!H342/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I342/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J342/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K342/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L342/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M342/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N342/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O342/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P342/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q342/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"'Calc Cost build up'!H343/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I343/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J343/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K343/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L343/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M343/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N343/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O343/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P343/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q343/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"'Calc Cost build up'!H344/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I344/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J344/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K344/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L344/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M344/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N344/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O344/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P344/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q344/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"'Calc Cost build up'!H345/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I345/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J345/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K345/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L345/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M345/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N345/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O345/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P345/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q345/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"'Calc Cost build up'!H346/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I346/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J346/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K346/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L346/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M346/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N346/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O346/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P346/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q346/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"'Calc Cost build up'!H347/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I347/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J347/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K347/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L347/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M347/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N347/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O347/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P347/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q347/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"'Calc Cost build up'!H348/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I348/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J348/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K348/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L348/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M348/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N348/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O348/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P348/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q348/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"'Calc Cost build up'!H349/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I349/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J349/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K349/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L349/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M349/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N349/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O349/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P349/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q349/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"'Calc Cost build up'!H350/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I350/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J350/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K350/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L350/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M350/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N350/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O350/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P350/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q350/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"'Calc Cost build up'!H351/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I351/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J351/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K351/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L351/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M351/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N351/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O351/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P351/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q351/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"'Calc Cost build up'!H352/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I352/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J352/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K352/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L352/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M352/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N352/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O352/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P352/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q352/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"'Calc Cost build up'!H353/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I353/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J353/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K353/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L353/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M353/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N353/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O353/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P353/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q353/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"'Calc Cost build up'!H354/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I354/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J354/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K354/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L354/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M354/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N354/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O354/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P354/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q354/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"'Calc Cost build up'!H355/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I355/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J355/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K355/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L355/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M355/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N355/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O355/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P355/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q355/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"'Calc Cost build up'!H356/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I356/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J356/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K356/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L356/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M356/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N356/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O356/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P356/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q356/Inputs!Q$22*Inputs!$L$22","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"'Calc Cost build up'!H357/Inputs!H$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!I357/Inputs!I$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!J357/Inputs!J$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!K357/Inputs!K$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!L357/Inputs!L$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!M357/Inputs!M$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!N357/Inputs!N$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!O357/Inputs!O$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!P357/Inputs!P$22*Inputs!$L$22","v":0},{"$f":"'Calc Cost build up'!Q357/Inputs!Q$22*Inputs!$L$22","v":0}]
[]
[null,{"$f":"\"Revenue ($ real \"& Inputs!$C$12 & \")\"","v":"Revenue ($ real 2018-19)"}]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":720265.6122943894},{"$f":"I8*Inputs!I55","v":434202.54109313485},{"$f":"J8*Inputs!J55","v":378011.08249167429},{"$f":"K8*Inputs!K55","v":378011.08249167423},{"$f":"L8*Inputs!L55","v":378011.08249167417},{"$f":"M8*Inputs!M55","v":383866.76550200587},{"$f":"N8*Inputs!N55","v":391690.56228557829},{"$f":"O8*Inputs!O55","v":401119.59354788758},{"$f":"P8*Inputs!P55","v":410741.46720494912},{"$f":"Q8*Inputs!Q55","v":418969.95885934128}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":531259.74240153539},{"$f":"I9*Inputs!I56","v":630870.70265380177},{"$f":"J9*Inputs!J56","v":559354.17810174834},{"$f":"K9*Inputs!K56","v":559354.17810174823},{"$f":"L9*Inputs!L56","v":559354.17810174811},{"$f":"M9*Inputs!M56","v":568019.00542871049},{"$f":"N9*Inputs!N56","v":579596.10891113721},{"$f":"O9*Inputs!O56","v":593548.52532512113},{"$f":"P9*Inputs!P56","v":607786.29633376095},{"$f":"Q9*Inputs!Q56","v":619962.23878502764}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":247750.93756225449},{"$f":"I10*Inputs!I57","v":309049.95374994405},{"$f":"J10*Inputs!J57","v":265629.02177463245},{"$f":"K10*Inputs!K57","v":265629.02177463239},{"$f":"L10*Inputs!L57","v":265629.02177463233},{"$f":"M10*Inputs!M57","v":269743.82004880998},{"$f":"N10*Inputs!N57","v":275241.61517292418},{"$f":"O10*Inputs!O57","v":281867.41125800268},{"$f":"P10*Inputs!P57","v":288628.7180173638},{"$f":"Q10*Inputs!Q57","v":294410.89290607237}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":66407.467800191924},{"$f":"I11*Inputs!I58","v":22987.190960810771},{"$f":"J11*Inputs!J58","v":15324.749700503313},{"$f":"K11*Inputs!K58","v":15324.749700503311},{"$f":"L11*Inputs!L58","v":15324.749700503307},{"$f":"M11*Inputs!M58","v":15562.141884529552},{"$f":"N11*Inputs!N58","v":15879.322340259951},{"$f":"O11*Inputs!O58","v":16261.57976790109},{"$f":"P11*Inputs!P58","v":16651.655118264876},{"$f":"Q11*Inputs!Q58","v":16985.242097210179}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":268184.00457769819},{"$f":"I12*Inputs!I59","v":273292.11099498224},{"$f":"J12*Inputs!J59","v":296278.64252222964},{"$f":"K12*Inputs!K59","v":296278.64252222958},{"$f":"L12*Inputs!L59","v":296278.64252222952},{"$f":"M12*Inputs!M59","v":300868.22704421188},{"$f":"N12*Inputs!N59","v":307000.38559132977},{"$f":"O12*Inputs!O59","v":314390.69955853518},{"$f":"P12*Inputs!P59","v":321932.16010737343},{"$f":"Q12*Inputs!Q59","v":328381.51159542799}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":12033.330459441428},{"$f":"J13*Inputs!J60","v":14274.833192082478},{"$f":"K13*Inputs!K60","v":14274.833192082477},{"$f":"L13*Inputs!L60","v":14274.833192082475},{"$f":"M13*Inputs!M60","v":14495.961360196536},{"$f":"N13*Inputs!N60","v":14791.411412290467},{"$f":"O13*Inputs!O60","v":15147.479936909347},{"$f":"P13*Inputs!P60","v":15510.830769230168},{"$f":"Q13*Inputs!Q60","v":15821.563314463092}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":117064.19275100983},{"$f":"I14*Inputs!I61","v":889686.13137856941},{"$f":"J14*Inputs!J61","v":1106788.4685451761},{"$f":"K14*Inputs!K61","v":1106788.4685451759},{"$f":"L14*Inputs!L61","v":1106788.4685451761},{"$f":"M14*Inputs!M61","v":1123933.4749523194},{"$f":"N14*Inputs!N61","v":1146840.972804554},{"$f":"O14*Inputs!O61","v":1174448.4783884825},{"$f":"P14*Inputs!P61","v":1202620.6122297405},{"$f":"Q14*Inputs!Q61","v":1226713.0267075677}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":5911.2016038647344},{"$f":"I15*Inputs!I62","v":10296.931826086955},{"$f":"J15*Inputs!J62","v":13347.874589371981},{"$f":"K15*Inputs!K62","v":13347.874589371979},{"$f":"L15*Inputs!L62","v":13347.874589371979},{"$f":"M15*Inputs!M62","v":13554.643454300018},{"$f":"N15*Inputs!N62","v":13830.907995517955},{"$f":"O15*Inputs!O62","v":14163.85465401002},{"$f":"P15*Inputs!P62","v":14503.61073217227},{"$f":"Q15*Inputs!Q62","v":14794.165373953016}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":3442.4339383477272},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":10327.30181504318},{"$f":"K17*Inputs!K64","v":10327.301815043176},{"$f":"L17*Inputs!L64","v":10327.301815043178},{"$f":"M17*Inputs!M64","v":10487.279679666361},{"$f":"N17*Inputs!N64","v":10701.026615843282},{"$f":"O17*Inputs!O64","v":10958.628723769549},{"$f":"P17*Inputs!P64","v":11221.499305837406},{"$f":"Q17*Inputs!Q64","v":11446.30254768242}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":1004.0910857947569},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":6393.3306313079738},{"$f":"I19*Inputs!I66","v":2131.1102104359911},{"$f":"J19*Inputs!J66","v":2131.1102104359911},{"$f":"K19*Inputs!K66","v":2131.1102104359911},{"$f":"L19*Inputs!L66","v":2131.1102104359907},{"$f":"M19*Inputs!M66","v":2162.8515092411076},{"$f":"N19*Inputs!N66","v":2205.2611600127989},{"$f":"O19*Inputs!O66","v":2256.3721402710685},{"$f":"P19*Inputs!P66","v":2308.5284414702642},{"$f":"Q19*Inputs!Q66","v":2353.1317801169512}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":2766.080047882062},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":34833.778723566},{"$f":"I21*Inputs!I68","v":34833.778723566},{"$f":"J21*Inputs!J68","v":51226.145181714695},{"$f":"K21*Inputs!K68","v":51226.145181714695},{"$f":"L21*Inputs!L68","v":51226.145181714695},{"$f":"M21*Inputs!M68","v":52019.67765184262},{"$f":"N21*Inputs!N68","v":53079.9189211349},{"$f":"O21*Inputs!O68","v":54357.693427591643},{"$f":"P21*Inputs!P68","v":55661.600957571536},{"$f":"Q21*Inputs!Q68","v":56776.684423738719}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":18441.412265417293},{"$f":"I23*Inputs!I70","v":6147.1374218057645},{"$f":"J23*Inputs!J70","v":10245.229036342938},{"$f":"K23*Inputs!K70","v":10245.229036342938},{"$f":"L23*Inputs!L70","v":10245.229036342938},{"$f":"M23*Inputs!M70","v":10403.935530368524},{"$f":"N23*Inputs!N70","v":10615.983784226981},{"$f":"O23*Inputs!O70","v":10871.538685518328},{"$f":"P23*Inputs!P70","v":11132.320191514307},{"$f":"Q23*Inputs!Q70","v":11355.336884747743}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":2844.1320938218764},{"$f":"I24*Inputs!I71","v":2844.1320938218755},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":57752.664669893631},{"$f":"I25*Inputs!I72","v":62195.177336808505},{"$f":"J25*Inputs!J72","v":48867.639336063825},{"$f":"K25*Inputs!K72","v":48867.639336063832},{"$f":"L25*Inputs!L72","v":48867.639336063832},{"$f":"M25*Inputs!M72","v":49611.336783052699},{"$f":"N25*Inputs!N72","v":50604.993318667162},{"$f":"O25*Inputs!O72","v":51802.521679574886},{"$f":"P25*Inputs!P72","v":53024.541871135909},{"$f":"Q25*Inputs!Q72","v":54069.596431832499}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":975.83310852098566},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":1951.6662170419706},{"$f":"K26*Inputs!K73","v":1951.6662170419711},{"$f":"L26*Inputs!L73","v":1951.6662170419711},{"$f":"M26*Inputs!M73","v":1980.2320249275233},{"$f":"N26*Inputs!N73","v":2018.3988921334169},{"$f":"O26*Inputs!O73","v":2064.3965827718548},{"$f":"P26*Inputs!P73","v":2111.335017434682},{"$f":"Q26*Inputs!Q73","v":2151.4761096646598}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":6308.5566994866595},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":6308.5566994866595},{"$f":"K27*Inputs!K74","v":6308.5566994866585},{"$f":"L27*Inputs!L74","v":6308.5566994866585},{"$f":"M27*Inputs!M74","v":6403.7805959020097},{"$f":"N27*Inputs!N74","v":6531.0095482170836},{"$f":"O27*Inputs!O74","v":6684.3424889918897},{"$f":"P27*Inputs!P74","v":6840.8113925894795},{"$f":"Q27*Inputs!Q74","v":6974.6214085295414}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":13830.40023941031},{"$f":"I28*Inputs!I75","v":9527.6090538159897},{"$f":"J28*Inputs!J75","v":18133.191425004625},{"$f":"K28*Inputs!K75","v":18133.191425004625},{"$f":"L28*Inputs!L75","v":18133.191425004625},{"$f":"M28*Inputs!M75","v":18414.088535879222},{"$f":"N28*Inputs!N75","v":18789.396063403845},{"$f":"O28*Inputs!O75","v":19241.706688015154},{"$f":"P28*Inputs!P75","v":19703.267962199618},{"$f":"Q28*Inputs!Q75","v":20097.988702461065}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":33039.794806778089},{"$f":"I29*Inputs!I76","v":29227.510790611377},{"$f":"J29*Inputs!J76","v":42888.195181875395},{"$f":"K29*Inputs!K76","v":42888.195181875395},{"$f":"L29*Inputs!L76","v":42888.195181875388},{"$f":"M29*Inputs!M76","v":43552.566380240525},{"$f":"N29*Inputs!N76","v":44440.234861559664},{"$f":"O29*Inputs!O76","v":45510.029245598205},{"$f":"P29*Inputs!P76","v":46601.7030470627},{"$f":"Q29*Inputs!Q76","v":47535.28719967488}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":8605.5823711886369},{"$f":"I30*Inputs!I77","v":2766.0800478820615},{"$f":"J30*Inputs!J77","v":3995.4489580518666},{"$f":"K30*Inputs!K77","v":3995.4489580518666},{"$f":"L30*Inputs!L77","v":3995.4489580518666},{"$f":"M30*Inputs!M77","v":4057.3415418038967},{"$f":"N30*Inputs!N77","v":4140.0364207499997},{"$f":"O30*Inputs!O77","v":4239.698083799949},{"$f":"P30*Inputs!P77","v":4341.3980255694069},{"$f":"Q30*Inputs!Q77","v":4428.3703920676926}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":47018.169532722663},{"$f":"I31*Inputs!I78","v":47653.550202083767},{"$f":"J31*Inputs!J78","v":53371.97622633382},{"$f":"K31*Inputs!K78","v":53371.97622633382},{"$f":"L31*Inputs!L78","v":53371.976226333813},{"$f":"M31*Inputs!M78","v":54198.749273188208},{"$f":"N31*Inputs!N78","v":55303.40338327425},{"$f":"O31*Inputs!O78","v":56634.703061188877},{"$f":"P31*Inputs!P78","v":57993.230458566912},{"$f":"Q31*Inputs!Q78","v":59155.024070706524}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":2420.320041896804},{"$f":"I32*Inputs!I79","v":537.84889819928981},{"$f":"J32*Inputs!J79","v":1075.6977963985794},{"$f":"K32*Inputs!K79","v":1075.6977963985794},{"$f":"L32*Inputs!L79","v":1075.6977963985794},{"$f":"M32*Inputs!M79","v":1092.3611843318183},{"$f":"N32*Inputs!N79","v":1114.6251902019228},{"$f":"O32*Inputs!O79","v":1141.4571764076784},{"$f":"P32*Inputs!P79","v":1168.8379299609944},{"$f":"Q32*Inputs!Q79","v":1192.2535670951479}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":18346.616827802252},{"$f":"I33*Inputs!I80","v":18346.616827802249},{"$f":"J33*Inputs!J80","v":13342.994056583453},{"$f":"K33*Inputs!K80","v":13342.994056583455},{"$f":"L33*Inputs!L80","v":13342.994056583453},{"$f":"M33*Inputs!M80","v":13549.687318297052},{"$f":"N33*Inputs!N80","v":13825.850845818559},{"$f":"O33*Inputs!O80","v":14158.675765297216},{"$f":"P33*Inputs!P80","v":14498.30761464173},{"$f":"Q33*Inputs!Q80","v":14788.756017676631}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":1075.6977963985796},{"$f":"I34*Inputs!I81","v":537.84889819928981},{"$f":"J34*Inputs!J81","v":537.84889819928969},{"$f":"K34*Inputs!K81","v":537.84889819928969},{"$f":"L34*Inputs!L81","v":537.84889819928969},{"$f":"M34*Inputs!M81","v":546.18059216590916},{"$f":"N34*Inputs!N81","v":557.3125951009614},{"$f":"O34*Inputs!O81","v":570.72858820383919},{"$f":"P34*Inputs!P81","v":584.41896498049721},{"$f":"Q34*Inputs!Q81","v":596.12678354757395}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":63379.221768771415},{"$f":"I35*Inputs!I82","v":62267.305597389452},{"$f":"J35*Inputs!J82","v":40028.982169750358},{"$f":"K35*Inputs!K82","v":40028.982169750365},{"$f":"L35*Inputs!L82","v":40028.982169750358},{"$f":"M35*Inputs!M82","v":40649.061954891156},{"$f":"N35*Inputs!N82","v":41477.552537455675},{"$f":"O35*Inputs!O82","v":42476.027295891647},{"$f":"P35*Inputs!P82","v":43494.922843925189},{"$f":"Q35*Inputs!Q82","v":44366.268053029897}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":151895.8994206546},{"$f":"J36*Inputs!J83","v":151445.16974878323},{"$f":"K36*Inputs!K83","v":151445.16974878323},{"$f":"L36*Inputs!L83","v":151445.16974878323},{"$f":"M36*Inputs!M83","v":153712.52106898552},{"$f":"N36*Inputs!N83","v":156741.93641386135},{"$f":"O36*Inputs!O83","v":160392.9070082574},{"$f":"P36*Inputs!P83","v":164118.5471941531},{"$f":"Q36*Inputs!Q83","v":167304.66252569365}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":732781.91964715999},{"$f":"I37*Inputs!I84","v":492028.05869185337},{"$f":"J37*Inputs!J84","v":549889.91098867496},{"$f":"K37*Inputs!K84","v":549889.91098867496},{"$f":"L37*Inputs!L84","v":549889.91098867496},{"$f":"M37*Inputs!M84","v":558090.01398765284},{"$f":"N37*Inputs!N84","v":569046.19781030365},{"$f":"O37*Inputs!O84","v":582250.2984071254},{"$f":"P37*Inputs!P84","v":595724.44905562315},{"$f":"Q37*Inputs!Q84","v":607247.35406485875}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":21237.45411594203},{"$f":"I38*Inputs!I85","v":20759.133077294682},{"$f":"J38*Inputs!J85","v":23150.738270531394},{"$f":"K38*Inputs!K85","v":23150.738270531394},{"$f":"L38*Inputs!L85","v":23150.73827053139},{"$f":"M38*Inputs!M85","v":23509.361049191248},{"$f":"N38*Inputs!N85","v":23988.518089837809},{"$f":"O38*Inputs!O85","v":24565.985378520239},{"$f":"P38*Inputs!P85","v":25155.263018843543},{"$f":"Q38*Inputs!Q85","v":25659.205007518653}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":1530.6273236714976},{"$f":"I39*Inputs!I86","v":1530.6273236714974},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":765.31366183574858},{"$f":"L39*Inputs!L86","v":765.31366183574846},{"$f":"M39*Inputs!M86","v":777.16896030384294},{"$f":"N39*Inputs!N86","v":793.00886247397716},{"$f":"O39*Inputs!O86","v":812.09869019901623},{"$f":"P39*Inputs!P86","v":831.57894277168737},{"$f":"Q39*Inputs!Q86","v":848.23818206673229}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":28699.262318840581},{"$f":"I40*Inputs!I87","v":4209.2251400966179},{"$f":"J40*Inputs!J87","v":1530.6273236714972},{"$f":"K40*Inputs!K87","v":1530.6273236714972},{"$f":"L40*Inputs!L87","v":1530.6273236714969},{"$f":"M40*Inputs!M87","v":1554.3379206076859},{"$f":"N40*Inputs!N87","v":1586.0177249479543},{"$f":"O40*Inputs!O87","v":1624.1973803980325},{"$f":"P40*Inputs!P87","v":1663.1578855433747},{"$f":"Q40*Inputs!Q87","v":1696.4763641334646}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":1147.9704927536231},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":956.64207729468603},{"$f":"I42*Inputs!I89","v":7557.4724106280182},{"$f":"J42*Inputs!J89","v":8322.7860724637649},{"$f":"K42*Inputs!K89","v":8322.7860724637649},{"$f":"L42*Inputs!L89","v":8322.7860724637649},{"$f":"M42*Inputs!M89","v":8451.7124433042918},{"$f":"N42*Inputs!N89","v":8623.9713794045019},{"$f":"O42*Inputs!O89","v":8831.5732559143016},{"$f":"P42*Inputs!P89","v":9043.4210026421006},{"$f":"Q42*Inputs!Q89","v":9224.5902299757145}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":12532.011212560386},{"$f":"I43*Inputs!I90","v":15401.937444444442},{"$f":"J43*Inputs!J90","v":14253.966951690818},{"$f":"K43*Inputs!K90","v":14253.966951690818},{"$f":"L43*Inputs!L90","v":14253.966951690814},{"$f":"M43*Inputs!M90","v":14474.771885659075},{"$f":"N43*Inputs!N90","v":14769.790063577824},{"$f":"O43*Inputs!O90","v":15125.338104956678},{"$f":"P43*Inputs!P90","v":15488.157809122677},{"$f":"Q43*Inputs!Q90","v":15798.43614099289}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":20089.483623188407},{"$f":"I44*Inputs!I91","v":17028.22897584541},{"$f":"J44*Inputs!J91","v":14540.959574879224},{"$f":"K44*Inputs!K91","v":14540.959574879224},{"$f":"L44*Inputs!L91","v":14540.95957487922},{"$f":"M44*Inputs!M91","v":14766.210245773016},{"$f":"N44*Inputs!N91","v":15067.168387005566},{"$f":"O44*Inputs!O91","v":15429.875113781309},{"$f":"P44*Inputs!P91","v":15799.999912662061},{"$f":"Q44*Inputs!Q91","v":16116.525459267914}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":5261.5314251207728},{"$f":"I45*Inputs!I92","v":6218.1735024154577},{"$f":"J45*Inputs!J92","v":4687.5461787439599},{"$f":"K45*Inputs!K92","v":4687.5461787439599},{"$f":"L45*Inputs!L92","v":4687.546178743959},{"$f":"M45*Inputs!M92","v":4760.1598818610382},{"$f":"N45*Inputs!N92","v":4857.17928265311},{"$f":"O45*Inputs!O92","v":4974.1044774689744},{"$f":"P45*Inputs!P92","v":5093.4210244765854},{"$f":"Q45*Inputs!Q92","v":5195.4588651587355}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":1721.9557391304347},{"$f":"I46*Inputs!I93","v":1721.9557391304345},{"$f":"J46*Inputs!J93","v":1721.9557391304343},{"$f":"K46*Inputs!K93","v":1721.9557391304343},{"$f":"L46*Inputs!L93","v":1721.955739130434},{"$f":"M46*Inputs!M93","v":1748.6301606836466},{"$f":"N46*Inputs!N93","v":1784.2699405664487},{"$f":"O46*Inputs!O93","v":1827.2220529477866},{"$f":"P46*Inputs!P93","v":1871.0526212362965},{"$f":"Q46*Inputs!Q93","v":1908.5359096501477}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":860.97786956521736},{"$f":"I47*Inputs!I94","v":1721.9557391304347},{"$f":"J47*Inputs!J94","v":3443.911478260869},{"$f":"K47*Inputs!K94","v":1721.9557391304343},{"$f":"L47*Inputs!L94","v":1721.9557391304343},{"$f":"M47*Inputs!M94","v":1748.6301606836466},{"$f":"N47*Inputs!N94","v":1784.2699405664484},{"$f":"O47*Inputs!O94","v":1827.2220529477868},{"$f":"P47*Inputs!P94","v":1871.0526212362968},{"$f":"Q47*Inputs!Q94","v":1908.5359096501475}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":10331.734434782609},{"$f":"I48*Inputs!I95","v":8801.1071111111105},{"$f":"J48*Inputs!J95","v":7653.1366183574855},{"$f":"K48*Inputs!K95","v":7653.1366183574855},{"$f":"L48*Inputs!L95","v":7653.1366183574846},{"$f":"M48*Inputs!M95","v":7771.6896030384296},{"$f":"N48*Inputs!N95","v":7930.0886247397721},{"$f":"O48*Inputs!O95","v":8120.9869019901626},{"$f":"P48*Inputs!P95","v":8315.7894277168743},{"$f":"Q48*Inputs!Q95","v":8482.3818206673222}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":1434.9631159420289},{"$f":"I49*Inputs!I96","v":2391.6051932367145},{"$f":"J49*Inputs!J96","v":2391.6051932367141},{"$f":"K49*Inputs!K96","v":2391.6051932367141},{"$f":"L49*Inputs!L96","v":2391.6051932367141},{"$f":"M49*Inputs!M96","v":2428.6530009495091},{"$f":"N49*Inputs!N96","v":2478.1526952311783},{"$f":"O49*Inputs!O96","v":2537.8084068719259},{"$f":"P49*Inputs!P96","v":2598.6841961615232},{"$f":"Q49*Inputs!Q96","v":2650.7443189585383}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":1434.9631159420289},{"$f":"I50*Inputs!I97","v":1434.9631159420287},{"$f":"J50*Inputs!J97","v":3348.2472705313999},{"$f":"K50*Inputs!K97","v":3348.2472705313994},{"$f":"L50*Inputs!L97","v":3348.2472705313994},{"$f":"M50*Inputs!M97","v":3400.1142013293129},{"$f":"N50*Inputs!N97","v":3469.4137733236494},{"$f":"O50*Inputs!O97","v":3552.9317696206963},{"$f":"P50*Inputs!P97","v":3638.1578746261325},{"$f":"Q50*Inputs!Q97","v":3711.0420465419534}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":2869.9262318840579},{"$f":"I51*Inputs!I98","v":2582.9336086956519},{"$f":"J51*Inputs!J98","v":1147.9704927536229},{"$f":"K51*Inputs!K98","v":1147.9704927536229},{"$f":"L51*Inputs!L98","v":1147.9704927536227},{"$f":"M51*Inputs!M98","v":1165.7534404557646},{"$f":"N51*Inputs!N98","v":1189.5132937109656},{"$f":"O51*Inputs!O98","v":1218.1480352985243},{"$f":"P51*Inputs!P98","v":1247.3684141575311},{"$f":"Q51*Inputs!Q98","v":1272.3572731000984}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":573.98524637681157},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":1913.2841545893721},{"$f":"I53*Inputs!I100","v":3443.911478260869},{"$f":"J53*Inputs!J100","v":2295.9409855072458},{"$f":"K53*Inputs!K100","v":2295.9409855072458},{"$f":"L53*Inputs!L100","v":2295.9409855072454},{"$f":"M53*Inputs!M100","v":2331.5068809115287},{"$f":"N53*Inputs!N100","v":2379.0265874219313},{"$f":"O53*Inputs!O100","v":2436.2960705970486},{"$f":"P53*Inputs!P100","v":2494.7368283150622},{"$f":"Q53*Inputs!Q100","v":2544.7145462001968}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":97099.170845410641},{"$f":"I54*Inputs!I101","v":112501.10828985507},{"$f":"J54*Inputs!J101","v":112501.10828985507},{"$f":"K54*Inputs!K101","v":112501.10828985504},{"$f":"L54*Inputs!L101","v":112501.10828985504},{"$f":"M54*Inputs!M101","v":114243.8371646649},{"$f":"N54*Inputs!N101","v":116572.30278367466},{"$f":"O54*Inputs!O101","v":119378.50745925539},{"$f":"P54*Inputs!P101","v":122242.10458743805},{"$f":"Q54*Inputs!Q101","v":124691.01276380966}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":42857.565062801936},{"$f":"I55*Inputs!I102","v":42092.251400966175},{"$f":"J55*Inputs!J102","v":33673.801120772936},{"$f":"K55*Inputs!K102","v":33673.801120772936},{"$f":"L55*Inputs!L102","v":33673.801120772929},{"$f":"M55*Inputs!M102","v":34195.434253369087},{"$f":"N55*Inputs!N102","v":34892.389948854994},{"$f":"O55*Inputs!O102","v":35732.342368756712},{"$f":"P55*Inputs!P102","v":36589.473481954243},{"$f":"Q55*Inputs!Q102","v":37322.480010936219}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":93368.266743961358},{"$f":"I56*Inputs!I103","v":107909.22631884056},{"$f":"J56*Inputs!J103","v":103317.34434782606},{"$f":"K56*Inputs!K103","v":103317.34434782606},{"$f":"L56*Inputs!L103","v":103317.34434782605},{"$f":"M56*Inputs!M103","v":104917.8096410188},{"$f":"N56*Inputs!N103","v":107056.19643398692},{"$f":"O56*Inputs!O103","v":109633.3231768672},{"$f":"P56*Inputs!P103","v":112263.15727417779},{"$f":"Q56*Inputs!Q103","v":114512.15457900886}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":26307.657125603862},{"$f":"I57*Inputs!I104","v":32525.830628019317},{"$f":"J57*Inputs!J104","v":23916.051932367143},{"$f":"K57*Inputs!K104","v":23916.05193236714},{"$f":"L57*Inputs!L104","v":23916.05193236714},{"$f":"M57*Inputs!M104","v":24286.530009495091},{"$f":"N57*Inputs!N104","v":24781.526952311782},{"$f":"O57*Inputs!O104","v":25378.084068719258},{"$f":"P57*Inputs!P104","v":25986.841961615231},{"$f":"Q57*Inputs!Q104","v":26507.443189585381}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":57347.902695781304},{"$f":"I58*Inputs!I105","v":43010.92702183596},{"$f":"J58*Inputs!J105","v":64516.39053275394},{"$f":"K58*Inputs!K105","v":64516.39053275394},{"$f":"L58*Inputs!L105","v":64516.39053275394},{"$f":"M58*Inputs!M105","v":65515.799146491845},{"$f":"N58*Inputs!N105","v":66851.11218919605},{"$f":"O58*Inputs!O105","v":68460.395862190184},{"$f":"P58*Inputs!P105","v":70102.592578815471},{"$f":"Q58*Inputs!Q105","v":71506.976221673249}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":252689.19625328638},{"$f":"I59*Inputs!I106","v":236560.09862009779},{"$f":"J59*Inputs!J106","v":274194.65976420423},{"$f":"K59*Inputs!K106","v":274194.65976420423},{"$f":"L59*Inputs!L106","v":274194.65976420423},{"$f":"M59*Inputs!M106","v":278442.14637259033},{"$f":"N59*Inputs!N106","v":284117.22680408321},{"$f":"O59*Inputs!O106","v":290956.68241430831},{"$f":"P59*Inputs!P106","v":297936.01845996577},{"$f":"Q59*Inputs!Q106","v":303904.64894211135}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":125448.53714702161},{"$f":"I60*Inputs!I107","v":189964.92767977549},{"$f":"J60*Inputs!J107","v":173835.83004658701},{"$f":"K60*Inputs!K107","v":173835.83004658701},{"$f":"L60*Inputs!L107","v":173835.83004658701},{"$f":"M60*Inputs!M107","v":176528.68103360303},{"$f":"N60*Inputs!N107","v":180126.60784311156},{"$f":"O60*Inputs!O107","v":184462.73329534577},{"$f":"P60*Inputs!P107","v":188887.54111514168},{"$f":"Q60*Inputs!Q107","v":192671.57481950847}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":5376.3658777294968},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":5376.365877729495},{"$f":"K61*Inputs!K108","v":5376.365877729495},{"$f":"L61*Inputs!L108","v":5376.365877729495},{"$f":"M61*Inputs!M108","v":5459.6499288743207},{"$f":"N61*Inputs!N108","v":5570.9260157663375},{"$f":"O61*Inputs!O108","v":5705.032988515849},{"$f":"P61*Inputs!P108","v":5841.8827149012886},{"$f":"Q61*Inputs!Q108","v":5958.914685139438}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":125448.53714702161},{"$f":"I62*Inputs!I109","v":147903.82529633841},{"$f":"J62*Inputs!J109","v":175627.95200583019},{"$f":"K62*Inputs!K109","v":175627.95200583019},{"$f":"L62*Inputs!L109","v":175627.95200583019},{"$f":"M62*Inputs!M109","v":178348.5643432278},{"$f":"N62*Inputs!N109","v":181983.58318170035},{"$f":"O62*Inputs!O109","v":186364.41095818439},{"$f":"P62*Inputs!P109","v":190834.83535344212},{"$f":"Q62*Inputs!Q109","v":194657.87971455496}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":21443.666201978565},{"$f":"I63*Inputs!I110","v":13904.394511369386},{"$f":"J63*Inputs!J110","v":12977.43487727809},{"$f":"K63*Inputs!K110","v":12977.43487727809},{"$f":"L63*Inputs!L110","v":12977.43487727809},{"$f":"M63*Inputs!M110","v":13178.465345558705},{"$f":"N63*Inputs!N110","v":13447.062796677366},{"$f":"O63*Inputs!O110","v":13770.769282624462},{"$f":"P63*Inputs!P110","v":14101.096208382422},{"$f":"Q63*Inputs!Q110","v":14383.587171026224}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":516.78532603414419},{"$f":"N64*Inputs!N111","v":527.31820810414013},{"$f":"O64*Inputs!O111","v":540.01215671598777},{"$f":"P64*Inputs!P111","v":552.96572175937217},{"$f":"Q64*Inputs!Q111","v":564.04342924682101}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":1687.4001859903383},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":31293.603449275364},{"$f":"I66*Inputs!I113","v":27458.603026570043},{"$f":"J66*Inputs!J113","v":23010.002536231881},{"$f":"K66*Inputs!K113","v":23010.002536231881},{"$f":"L66*Inputs!L113","v":23010.002536231881},{"$f":"M66*Inputs!M113","v":23366.44520989891},{"$f":"N66*Inputs!N113","v":23842.68940529742},{"$f":"O66*Inputs!O113","v":24416.646210557818},{"$f":"P66*Inputs!P113","v":25002.341571108955},{"$f":"Q66*Inputs!Q113","v":25503.220044271427}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":13039.001437198069},{"$f":"I68*Inputs!I115","v":11198.201234299515},{"$f":"J68*Inputs!J115","v":11351.601251207727},{"$f":"K68*Inputs!K115","v":11351.601251207727},{"$f":"L68*Inputs!L115","v":11351.601251207727},{"$f":"M68*Inputs!M115","v":11527.446303550129},{"$f":"N68*Inputs!N115","v":11762.393439946729},{"$f":"O68*Inputs!O115","v":12045.545463875189},{"$f":"P68*Inputs!P115","v":12334.488508413751},{"$f":"Q68*Inputs!Q115","v":12581.588555173905}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":9971.001099033816},{"$f":"I69*Inputs!I116","v":9204.0010144927528},{"$f":"J69*Inputs!J116","v":10124.401115942028},{"$f":"K69*Inputs!K116","v":10124.401115942028},{"$f":"L69*Inputs!L116","v":10124.401115942028},{"$f":"M69*Inputs!M116","v":10281.23589235552},{"$f":"N69*Inputs!N116","v":10490.783338330866},{"$f":"O69*Inputs!O116","v":10743.324332645439},{"$f":"P69*Inputs!P116","v":11001.03029128794},{"$f":"Q69*Inputs!Q116","v":11221.416819479429}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":10891.401200483093},{"$f":"I70*Inputs!I117","v":10891.401200483089},{"$f":"J70*Inputs!J117","v":13345.801471014491},{"$f":"K70*Inputs!K117","v":13345.801471014491},{"$f":"L70*Inputs!L117","v":13345.801471014491},{"$f":"M70*Inputs!M117","v":13552.538221741366},{"$f":"N70*Inputs!N117","v":13828.759855072505},{"$f":"O70*Inputs!O117","v":14161.654802123534},{"$f":"P70*Inputs!P117","v":14501.358111243195},{"$f":"Q70*Inputs!Q117","v":14791.867625677429}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":306.80003381642513},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":306.80003381642507},{"$f":"K71*Inputs!K118","v":306.80003381642507},{"$f":"L71*Inputs!L118","v":306.80003381642507},{"$f":"M71*Inputs!M118","v":311.55260279865212},{"$f":"N71*Inputs!N118","v":317.90252540396563},{"$f":"O71*Inputs!O118","v":325.55528280743755},{"$f":"P71*Inputs!P118","v":333.36455428145274},{"$f":"Q71*Inputs!Q118","v":340.04293392361905}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":153.40001690821256},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":153.40001690821254},{"$f":"L72*Inputs!L119","v":153.40001690821254},{"$f":"M72*Inputs!M119","v":155.77630139932606},{"$f":"N72*Inputs!N119","v":158.95126270198281},{"$f":"O72*Inputs!O119","v":162.77764140371877},{"$f":"P72*Inputs!P119","v":166.68227714072637},{"$f":"Q72*Inputs!Q119","v":170.02146696180952}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":8743.8009637681153},{"$f":"I73*Inputs!I120","v":9357.4010314009647},{"$f":"J73*Inputs!J120","v":6289.4006932367138},{"$f":"K73*Inputs!K120","v":6289.4006932367138},{"$f":"L73*Inputs!L120","v":6289.4006932367138},{"$f":"M73*Inputs!M120","v":6386.8283573723684},{"$f":"N73*Inputs!N120","v":6517.0017707812949},{"$f":"O73*Inputs!O120","v":6673.8832975524701},{"$f":"P73*Inputs!P120","v":6833.9733627697815},{"$f":"Q73*Inputs!Q120","v":6970.8801454341901}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":4602.0005072463773},{"$f":"I74*Inputs!I121","v":5982.600659420289},{"$f":"J74*Inputs!J121","v":7823.4008623188392},{"$f":"K74*Inputs!K121","v":7823.4008623188392},{"$f":"L74*Inputs!L121","v":7823.4008623188392},{"$f":"M74*Inputs!M121","v":7944.5913713656291},{"$f":"N74*Inputs!N121","v":8106.5143978011238},{"$f":"O74*Inputs!O121","v":8301.6597115896584},{"$f":"P74*Inputs!P121","v":8500.7961341770442},{"$f":"Q74*Inputs!Q121","v":8671.0948150522854}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":767.00008454106285},{"$f":"I75*Inputs!I122","v":1380.6001521739129},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":5829.2006425120771},{"$f":"I76*Inputs!I123","v":8437.0009299516896},{"$f":"J76*Inputs!J123","v":8283.6009130434777},{"$f":"K76*Inputs!K123","v":8283.6009130434777},{"$f":"L76*Inputs!L123","v":8283.6009130434777},{"$f":"M76*Inputs!M123","v":8411.920275563607},{"$f":"N76*Inputs!N123","v":8583.3681859070712},{"$f":"O76*Inputs!O123","v":8789.9926358008142},{"$f":"P76*Inputs!P123","v":9000.842965599224},{"$f":"Q76*Inputs!Q123","v":9181.1592159377142}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":1534.0001690821255},{"$f":"I77*Inputs!I124","v":1534.0001690821252},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":17794.401961352658},{"$f":"I78*Inputs!I125","v":3068.0003381642509},{"$f":"J78*Inputs!J125","v":1534.0001690821255},{"$f":"K78*Inputs!K125","v":1534.0001690821255},{"$f":"L78*Inputs!L125","v":1534.0001690821255},{"$f":"M78*Inputs!M125","v":1557.7630139932605},{"$f":"N78*Inputs!N125","v":1589.5126270198282},{"$f":"O78*Inputs!O125","v":1627.7764140371878},{"$f":"P78*Inputs!P125","v":1666.8227714072636},{"$f":"Q78*Inputs!Q125","v":1700.2146696180953}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":920.40010144927533},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":4141.8004565217389},{"$f":"I80*Inputs!I127","v":11965.201318840578},{"$f":"J80*Inputs!J127","v":13192.401454106279},{"$f":"K80*Inputs!K127","v":13192.401454106279},{"$f":"L80*Inputs!L127","v":13192.401454106279},{"$f":"M80*Inputs!M127","v":13396.761920342042},{"$f":"N80*Inputs!N127","v":13669.808592370522},{"$f":"O80*Inputs!O127","v":13998.877160719814},{"$f":"P80*Inputs!P127","v":14334.675834102467},{"$f":"Q80*Inputs!Q127","v":14621.84615871562}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":613.60006763285025},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":7823.4008623188411},{"$f":"I82*Inputs!I129","v":9971.0010990338142},{"$f":"J82*Inputs!J129","v":7516.6008285024145},{"$f":"K82*Inputs!K129","v":7516.6008285024145},{"$f":"L82*Inputs!L129","v":7516.6008285024145},{"$f":"M82*Inputs!M129","v":7633.0387685669766},{"$f":"N82*Inputs!N129","v":7788.6118723971576},{"$f":"O82*Inputs!O129","v":7976.1044287822197},{"$f":"P82*Inputs!P129","v":8167.4315798955922},{"$f":"Q82*Inputs!Q129","v":8331.0518811286674}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":2301.0002536231882},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":767.00008454106262},{"$f":"L83*Inputs!L130","v":767.00008454106273},{"$f":"M83*Inputs!M130","v":778.88150699663038},{"$f":"N83*Inputs!N130","v":794.75631350991398},{"$f":"O83*Inputs!O130","v":813.8882070185939},{"$f":"P83*Inputs!P130","v":833.41138570363171},{"$f":"Q83*Inputs!Q130","v":850.10733480904764}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":920.40010144927533},{"$f":"I84*Inputs!I131","v":613.60006763285014},{"$f":"J84*Inputs!J131","v":920.40010144927521},{"$f":"K84*Inputs!K131","v":920.40010144927521},{"$f":"L84*Inputs!L131","v":920.40010144927521},{"$f":"M84*Inputs!M131","v":934.65780839595641},{"$f":"N84*Inputs!N131","v":953.70757621189682},{"$f":"O84*Inputs!O131","v":976.66584842231259},{"$f":"P84*Inputs!P131","v":1000.0936628443583},{"$f":"Q84*Inputs!Q131","v":1020.1288017708571}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":5062.200557971014},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":6442.8007101449266},{"$f":"J86*Inputs!J133","v":6442.8007101449257},{"$f":"K86*Inputs!K133","v":6442.8007101449257},{"$f":"L86*Inputs!L133","v":6442.8007101449266},{"$f":"M86*Inputs!M133","v":6542.6046587716937},{"$f":"N86*Inputs!N133","v":6675.9530334832789},{"$f":"O86*Inputs!O133","v":6836.6609389561881},{"$f":"P86*Inputs!P133","v":7000.6556399105075},{"$f":"Q86*Inputs!Q133","v":7140.9016123960009}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":1227.2001352657003},{"$f":"J87*Inputs!J134","v":613.60006763285014},{"$f":"K87*Inputs!K134","v":613.60006763285014},{"$f":"L87*Inputs!L134","v":613.60006763285014},{"$f":"M87*Inputs!M134","v":623.10520559730423},{"$f":"N87*Inputs!N134","v":635.80505080793125},{"$f":"O87*Inputs!O134","v":651.1105656148751},{"$f":"P87*Inputs!P134","v":666.72910856290548},{"$f":"Q87*Inputs!Q134","v":680.08586784723809}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":767.00008454106273},{"$f":"I89*Inputs!I136","v":2301.0002536231877},{"$f":"J89*Inputs!J136","v":3835.0004227053132},{"$f":"K89*Inputs!K136","v":3835.0004227053132},{"$f":"L89*Inputs!L136","v":3835.0004227053137},{"$f":"M89*Inputs!M136","v":3894.4075349831519},{"$f":"N89*Inputs!N136","v":3973.7815675495699},{"$f":"O89*Inputs!O136","v":4069.4410350929693},{"$f":"P89*Inputs!P136","v":4167.0569285181582},{"$f":"Q89*Inputs!Q136","v":4250.5366740452382}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":6136.0006763285028},{"$f":"I90*Inputs!I137","v":8283.6009130434777},{"$f":"J90*Inputs!J137","v":6749.6007439613513},{"$f":"K90*Inputs!K137","v":6749.6007439613513},{"$f":"L90*Inputs!L137","v":6749.6007439613513},{"$f":"M90*Inputs!M137","v":6854.1572615703462},{"$f":"N90*Inputs!N137","v":6993.8555588872441},{"$f":"O90*Inputs!O137","v":7162.216221763626},{"$f":"P90*Inputs!P137","v":7334.0201941919604},{"$f":"Q90*Inputs!Q137","v":7480.9445463196189}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":1380.6001521739131},{"$f":"I91*Inputs!I138","v":1840.8002028985504},{"$f":"J91*Inputs!J138","v":920.4001014492751},{"$f":"K91*Inputs!K138","v":920.4001014492751},{"$f":"L91*Inputs!L138","v":920.40010144927521},{"$f":"M91*Inputs!M138","v":934.65780839595629},{"$f":"N91*Inputs!N138","v":953.70757621189694},{"$f":"O91*Inputs!O138","v":976.66584842231259},{"$f":"P91*Inputs!P138","v":1000.0936628443582},{"$f":"Q91*Inputs!Q138","v":1020.1288017708573}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":1840.8002028985507},{"$f":"I92*Inputs!I139","v":1840.8002028985504},{"$f":"J92*Inputs!J139","v":4295.2004734299508},{"$f":"K92*Inputs!K139","v":4295.2004734299508},{"$f":"L92*Inputs!L139","v":4295.2004734299508},{"$f":"M92*Inputs!M139","v":4361.7364391811298},{"$f":"N92*Inputs!N139","v":4450.6353556555187},{"$f":"O92*Inputs!O139","v":4557.773959304126},{"$f":"P92*Inputs!P139","v":4667.103759940338},{"$f":"Q92*Inputs!Q139","v":4760.601074930667}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":2607.8002874396134},{"$f":"I93*Inputs!I140","v":306.80003381642507},{"$f":"J93*Inputs!J140","v":613.60006763285014},{"$f":"K93*Inputs!K140","v":613.60006763285014},{"$f":"L93*Inputs!L140","v":613.60006763285014},{"$f":"M93*Inputs!M140","v":623.10520559730423},{"$f":"N93*Inputs!N140","v":635.80505080793125},{"$f":"O93*Inputs!O140","v":651.1105656148751},{"$f":"P93*Inputs!P140","v":666.72910856290548},{"$f":"Q93*Inputs!Q140","v":680.08586784723809}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":613.60006763285014},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":2761.2003043478262},{"$f":"I95*Inputs!I142","v":4602.0005072463764},{"$f":"J95*Inputs!J142","v":2761.2003043478253},{"$f":"K95*Inputs!K142","v":2761.2003043478253},{"$f":"L95*Inputs!L142","v":2761.2003043478257},{"$f":"M95*Inputs!M142","v":2803.973425187869},{"$f":"N95*Inputs!N142","v":2861.1227286356907},{"$f":"O95*Inputs!O142","v":2929.9975452669378},{"$f":"P95*Inputs!P142","v":3000.2809885330744},{"$f":"Q95*Inputs!Q142","v":3060.3864053125717}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":110448.01217391304},{"$f":"I96*Inputs!I143","v":128856.01420289851},{"$f":"J96*Inputs!J143","v":127322.01403381639},{"$f":"K96*Inputs!K143","v":127322.01403381639},{"$f":"L96*Inputs!L143","v":127322.01403381642},{"$f":"M96*Inputs!M143","v":129294.33016144064},{"$f":"N96*Inputs!N143","v":131929.54804264571},{"$f":"O96*Inputs!O143","v":135105.44236508658},{"$f":"P96*Inputs!P143","v":138346.29002680286},{"$f":"Q96*Inputs!Q143","v":141117.81757830191}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":34668.403821256041},{"$f":"I97*Inputs!I144","v":33441.203685990331},{"$f":"J97*Inputs!J144","v":26384.802908212558},{"$f":"K97*Inputs!K144","v":26384.802908212558},{"$f":"L97*Inputs!L144","v":26384.802908212558},{"$f":"M97*Inputs!M144","v":26793.523840684084},{"$f":"N97*Inputs!N144","v":27339.617184741044},{"$f":"O97*Inputs!O144","v":27997.754321439628},{"$f":"P97*Inputs!P144","v":28669.351668204934},{"$f":"Q97*Inputs!Q144","v":29243.69231743124}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":114129.61257971014},{"$f":"I98*Inputs!I145","v":130696.81440579708},{"$f":"J98*Inputs!J145","v":126094.8138985507},{"$f":"K98*Inputs!K145","v":126094.8138985507},{"$f":"L98*Inputs!L145","v":126094.81389855071},{"$f":"M98*Inputs!M145","v":128048.11975024601},{"$f":"N98*Inputs!N145","v":130657.93794102989},{"$f":"O98*Inputs!O145","v":133803.22123385684},{"$f":"P98*Inputs!P145","v":137012.83180967707},{"$f":"Q98*Inputs!Q145","v":139757.64584260745}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":25311.002789855072},{"$f":"I99*Inputs!I146","v":29913.003297101444},{"$f":"J99*Inputs!J146","v":22549.80248550724},{"$f":"K99*Inputs!K146","v":22549.80248550724},{"$f":"L99*Inputs!L146","v":22549.802485507244},{"$f":"M99*Inputs!M146","v":22899.116305700929},{"$f":"N99*Inputs!N146","v":23365.835617191475},{"$f":"O99*Inputs!O146","v":23928.31328634666},{"$f":"P99*Inputs!P146","v":24502.294739686775},{"$f":"Q99*Inputs!Q146","v":24993.155643386002}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":2607.8002874396134},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":31293.603449275364},{"$f":"I101*Inputs!I148","v":29299.403229468593},{"$f":"J101*Inputs!J148","v":24083.802654589366},{"$f":"K101*Inputs!K148","v":24083.802654589366},{"$f":"L101*Inputs!L148","v":24083.802654589366},{"$f":"M101*Inputs!M148","v":24456.879319694192},{"$f":"N101*Inputs!N148","v":24955.348244211302},{"$f":"O101*Inputs!O148","v":25556.089700383847},{"$f":"P101*Inputs!P148","v":26169.117511094038},{"$f":"Q101*Inputs!Q148","v":26693.370313004096}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":12885.601420289855},{"$f":"I102*Inputs!I149","v":12272.001352657004},{"$f":"J102*Inputs!J149","v":11658.401285024152},{"$f":"K102*Inputs!K149","v":11658.401285024152},{"$f":"L102*Inputs!L149","v":11658.401285024152},{"$f":"M102*Inputs!M149","v":11838.998906348781},{"$f":"N102*Inputs!N149","v":12080.295965350693},{"$f":"O102*Inputs!O149","v":12371.100746682627},{"$f":"P102*Inputs!P149","v":12667.853062695203},{"$f":"Q102*Inputs!Q149","v":12921.631489097525}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":10124.40111594203},{"$f":"I103*Inputs!I150","v":9204.0010144927528},{"$f":"J103*Inputs!J150","v":9817.6010821256023},{"$f":"K103*Inputs!K150","v":9817.6010821256023},{"$f":"L103*Inputs!L150","v":9817.6010821256023},{"$f":"M103*Inputs!M150","v":9969.6832895568677},{"$f":"N103*Inputs!N150","v":10172.8808129269},{"$f":"O103*Inputs!O150","v":10417.769049838002},{"$f":"P103*Inputs!P150","v":10667.665737006488},{"$f":"Q103*Inputs!Q150","v":10881.373885555809}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":10891.401200483093},{"$f":"I104*Inputs!I151","v":10584.601166666665},{"$f":"J104*Inputs!J151","v":13499.201487922703},{"$f":"K104*Inputs!K151","v":13499.201487922703},{"$f":"L104*Inputs!L151","v":13499.201487922703},{"$f":"M104*Inputs!M151","v":13708.314523140692},{"$f":"N104*Inputs!N151","v":13987.711117774488},{"$f":"O104*Inputs!O151","v":14324.432443527252},{"$f":"P104*Inputs!P151","v":14668.040388383921},{"$f":"Q104*Inputs!Q151","v":14961.889092639238}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":460.20005072463766},{"$f":"I105*Inputs!I152","v":153.40001690821254},{"$f":"J105*Inputs!J152","v":613.60006763285014},{"$f":"K105*Inputs!K152","v":613.60006763285014},{"$f":"L105*Inputs!L152","v":613.60006763285014},{"$f":"M105*Inputs!M152","v":623.10520559730423},{"$f":"N105*Inputs!N152","v":635.80505080793125},{"$f":"O105*Inputs!O152","v":651.1105656148751},{"$f":"P105*Inputs!P152","v":666.72910856290548},{"$f":"Q105*Inputs!Q152","v":680.08586784723809}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":460.20005072463766},{"$f":"I106*Inputs!I153","v":153.40001690821254},{"$f":"J106*Inputs!J153","v":153.40001690821254},{"$f":"K106*Inputs!K153","v":153.40001690821254},{"$f":"L106*Inputs!L153","v":153.40001690821254},{"$f":"M106*Inputs!M153","v":155.77630139932606},{"$f":"N106*Inputs!N153","v":158.95126270198281},{"$f":"O106*Inputs!O153","v":162.77764140371877},{"$f":"P106*Inputs!P153","v":166.68227714072637},{"$f":"Q106*Inputs!Q153","v":170.02146696180952}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":8590.4009468599033},{"$f":"I107*Inputs!I154","v":9971.0010990338142},{"$f":"J107*Inputs!J154","v":6749.6007439613513},{"$f":"K107*Inputs!K154","v":6749.6007439613513},{"$f":"L107*Inputs!L154","v":6749.6007439613513},{"$f":"M107*Inputs!M154","v":6854.1572615703462},{"$f":"N107*Inputs!N154","v":6993.8555588872441},{"$f":"O107*Inputs!O154","v":7162.216221763626},{"$f":"P107*Inputs!P154","v":7334.0201941919604},{"$f":"Q107*Inputs!Q154","v":7480.9445463196189}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":4755.4005241545892},{"$f":"I108*Inputs!I155","v":5829.2006425120762},{"$f":"J108*Inputs!J155","v":6903.0007608695641},{"$f":"K108*Inputs!K155","v":6903.0007608695641},{"$f":"L108*Inputs!L155","v":6903.0007608695641},{"$f":"M108*Inputs!M155","v":7009.9335629696725},{"$f":"N108*Inputs!N155","v":7152.8068215892263},{"$f":"O108*Inputs!O155","v":7324.9938631673449},{"$f":"P108*Inputs!P155","v":7500.7024713326864},{"$f":"Q108*Inputs!Q155","v":7650.9660132814288}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":767.00008454106285},{"$f":"I109*Inputs!I156","v":1380.6001521739129},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":5982.60065942029},{"$f":"I110*Inputs!I157","v":8130.200896135264},{"$f":"J110*Inputs!J157","v":9050.6009975845391},{"$f":"K110*Inputs!K157","v":9050.6009975845391},{"$f":"L110*Inputs!L157","v":9050.6009975845391},{"$f":"M110*Inputs!M157","v":9190.8017825602383},{"$f":"N110*Inputs!N157","v":9378.1244994169865},{"$f":"O110*Inputs!O157","v":9603.8808428194079},{"$f":"P110*Inputs!P157","v":9834.2543513028559},{"$f":"Q110*Inputs!Q157","v":10031.266550746763}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":13652.601504830918},{"$f":"I120*Inputs!I167","v":14112.801555555554},{"$f":"J120*Inputs!J167","v":14266.201572463766},{"$f":"K120*Inputs!K167","v":14266.201572463766},{"$f":"L120*Inputs!L167","v":14266.201572463766},{"$f":"M120*Inputs!M167","v":14487.196030137324},{"$f":"N120*Inputs!N167","v":14782.467431284402},{"$f":"O120*Inputs!O167","v":15138.320650545846},{"$f":"P120*Inputs!P167","v":15501.451774087553},{"$f":"Q120*Inputs!Q167","v":15811.996427448286}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":613.60006763285025},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":7823.4008623188411},{"$f":"I122*Inputs!I169","v":9204.0010144927528},{"$f":"J122*Inputs!J169","v":7670.0008454106264},{"$f":"K122*Inputs!K169","v":7670.0008454106264},{"$f":"L122*Inputs!L169","v":7670.0008454106264},{"$f":"M122*Inputs!M169","v":7788.8150699663029},{"$f":"N122*Inputs!N169","v":7947.5631350991407},{"$f":"O122*Inputs!O169","v":8138.8820701859386},{"$f":"P122*Inputs!P169","v":8334.1138570363182},{"$f":"Q122*Inputs!Q169","v":8501.0733480904764}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":2761.2003043478262},{"$f":"I123*Inputs!I170","v":2914.6003212560381},{"$f":"J123*Inputs!J170","v":2761.2003043478257},{"$f":"K123*Inputs!K170","v":2761.2003043478257},{"$f":"L123*Inputs!L170","v":2761.2003043478257},{"$f":"M123*Inputs!M170","v":2803.973425187869},{"$f":"N123*Inputs!N170","v":2861.1227286356907},{"$f":"O123*Inputs!O170","v":2929.9975452669378},{"$f":"P123*Inputs!P170","v":3000.2809885330748},{"$f":"Q123*Inputs!Q170","v":3060.3864053125712}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":7670.0008454106282},{"$f":"I124*Inputs!I171","v":7976.8008792270521},{"$f":"J124*Inputs!J171","v":7056.400777777777},{"$f":"K124*Inputs!K171","v":7056.400777777777},{"$f":"L124*Inputs!L171","v":7056.400777777777},{"$f":"M124*Inputs!M171","v":7165.7098643689988},{"$f":"N124*Inputs!N171","v":7311.7580842912093},{"$f":"O124*Inputs!O171","v":7487.7715045710638},{"$f":"P124*Inputs!P171","v":7667.3847484734133},{"$f":"Q124*Inputs!Q171","v":7820.9874802432378}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":154627.21704347827},{"$f":"I125*Inputs!I172","v":179324.61976570045},{"$f":"J125*Inputs!J172","v":178250.81964734296},{"$f":"K125*Inputs!K172","v":178250.81964734296},{"$f":"L125*Inputs!L172","v":178250.81964734296},{"$f":"M125*Inputs!M172","v":181012.06222601689},{"$f":"N125*Inputs!N172","v":184701.36725970407},{"$f":"O125*Inputs!O172","v":189147.61931112121},{"$f":"P125*Inputs!P172","v":193684.80603752402},{"$f":"Q125*Inputs!Q172","v":197564.94460962267}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":51542.40568115942},{"$f":"I126*Inputs!I173","v":51082.205630434772},{"$f":"J126*Inputs!J173","v":39577.204362318829},{"$f":"K126*Inputs!K173","v":39577.204362318829},{"$f":"L126*Inputs!L173","v":39577.204362318837},{"$f":"M126*Inputs!M173","v":40190.28576102612},{"$f":"N126*Inputs!N173","v":41009.425777111566},{"$f":"O126*Inputs!O173","v":41996.631482159442},{"$f":"P126*Inputs!P173","v":43004.027502307399},{"$f":"Q126*Inputs!Q173","v":43865.538476146867}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":168433.21856521739},{"$f":"I127*Inputs!I174","v":191903.42115217392},{"$f":"J127*Inputs!J174","v":187761.62069565215},{"$f":"K127*Inputs!K174","v":187761.62069565215},{"$f":"L127*Inputs!L174","v":187761.62069565215},{"$f":"M127*Inputs!M174","v":190670.19291277512},{"$f":"N127*Inputs!N174","v":194556.34554722693},{"$f":"O127*Inputs!O174","v":199239.83307815177},{"$f":"P127*Inputs!P174","v":204019.10722024902},{"$f":"Q127*Inputs!Q174","v":208106.27556125488}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":34361.603787439613},{"$f":"I128*Inputs!I175","v":39270.404328502409},{"$f":"J128*Inputs!J175","v":30680.003381642506},{"$f":"K128*Inputs!K175","v":30680.003381642506},{"$f":"L128*Inputs!L175","v":30680.003381642506},{"$f":"M128*Inputs!M175","v":31155.260279865211},{"$f":"N128*Inputs!N175","v":31790.252540396563},{"$f":"O128*Inputs!O175","v":32555.528280743754},{"$f":"P128*Inputs!P175","v":33336.455428145273},{"$f":"Q128*Inputs!Q175","v":34004.293392361906}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":153.40001690821256},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":11505.001268115942},{"$f":"I130*Inputs!I177","v":11351.601251207727},{"$f":"J130*Inputs!J177","v":9204.0010144927528},{"$f":"K130*Inputs!K177","v":9204.0010144927528},{"$f":"L130*Inputs!L177","v":9204.0010144927528},{"$f":"M130*Inputs!M177","v":9346.5780839595627},{"$f":"N130*Inputs!N177","v":9537.0757621189696},{"$f":"O130*Inputs!O177","v":9766.6584842231259},{"$f":"P130*Inputs!P177","v":10000.936628443582},{"$f":"Q130*Inputs!Q177","v":10201.288017708572}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":5982.60065942029},{"$f":"I131*Inputs!I178","v":8897.2009806763272},{"$f":"J131*Inputs!J178","v":8897.2009806763272},{"$f":"K131*Inputs!K178","v":8897.2009806763272},{"$f":"L131*Inputs!L178","v":8897.2009806763272},{"$f":"M131*Inputs!M178","v":9035.025481160912},{"$f":"N131*Inputs!N178","v":9219.1732367150034},{"$f":"O131*Inputs!O178","v":9441.1032014156881},{"$f":"P131*Inputs!P178","v":9667.5720741621299},{"$f":"Q131*Inputs!Q178","v":9861.2450837849519}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":3374.8003719806766},{"$f":"I132*Inputs!I179","v":2301.0002536231882},{"$f":"J132*Inputs!J179","v":2147.6002367149754},{"$f":"K132*Inputs!K179","v":2147.6002367149754},{"$f":"L132*Inputs!L179","v":2147.6002367149754},{"$f":"M132*Inputs!M179","v":2180.8682195905649},{"$f":"N132*Inputs!N179","v":2225.3176778277593},{"$f":"O132*Inputs!O179","v":2278.886979652063},{"$f":"P132*Inputs!P179","v":2333.551879970169},{"$f":"Q132*Inputs!Q179","v":2380.3005374653335}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":5215.6005748792268},{"$f":"I133*Inputs!I180","v":6136.0006763285019},{"$f":"J133*Inputs!J180","v":9050.6009975845391},{"$f":"K133*Inputs!K180","v":9050.6009975845391},{"$f":"L133*Inputs!L180","v":9050.6009975845391},{"$f":"M133*Inputs!M180","v":9190.8017825602383},{"$f":"N133*Inputs!N180","v":9378.1244994169865},{"$f":"O133*Inputs!O180","v":9603.8808428194079},{"$f":"P133*Inputs!P180","v":9834.2543513028559},{"$f":"Q133*Inputs!Q180","v":10031.266550746763}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":3068.0003381642514},{"$f":"I135*Inputs!I182","v":2914.6003212560381},{"$f":"J135*Inputs!J182","v":4908.8005410628011},{"$f":"K135*Inputs!K182","v":4908.8005410628011},{"$f":"L135*Inputs!L182","v":4908.8005410628011},{"$f":"M135*Inputs!M182","v":4984.8416447784339},{"$f":"N135*Inputs!N182","v":5086.44040646345},{"$f":"O135*Inputs!O182","v":5208.8845249190008},{"$f":"P135*Inputs!P182","v":5333.8328685032438},{"$f":"Q135*Inputs!Q182","v":5440.6869427779047}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":1534.0001690821257},{"$f":"I136*Inputs!I183","v":1534.0001690821255},{"$f":"J136*Inputs!J183","v":1687.4001859903378},{"$f":"K136*Inputs!K183","v":1687.4001859903378},{"$f":"L136*Inputs!L183","v":1687.4001859903378},{"$f":"M136*Inputs!M183","v":1713.5393153925866},{"$f":"N136*Inputs!N183","v":1748.463889721811},{"$f":"O136*Inputs!O183","v":1790.5540554409065},{"$f":"P136*Inputs!P183","v":1833.5050485479901},{"$f":"Q136*Inputs!Q183","v":1870.2361365799047}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":613.60006763285025},{"$f":"I137*Inputs!I184","v":2147.6002367149754},{"$f":"J137*Inputs!J184","v":1994.200219806763},{"$f":"K137*Inputs!K184","v":1994.200219806763},{"$f":"L137*Inputs!L184","v":1994.200219806763},{"$f":"M137*Inputs!M184","v":2025.0919181912388},{"$f":"N137*Inputs!N184","v":2066.3664151257767},{"$f":"O137*Inputs!O184","v":2116.1093382483441},{"$f":"P137*Inputs!P184","v":2166.869602829443},{"$f":"Q137*Inputs!Q184","v":2210.2790705035236}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":18868.202079710147},{"$f":"I138*Inputs!I185","v":26384.802908212558},{"$f":"J138*Inputs!J185","v":28225.603111111108},{"$f":"K138*Inputs!K185","v":28225.603111111108},{"$f":"L138*Inputs!L185","v":28225.603111111108},{"$f":"M138*Inputs!M185","v":28662.839457475995},{"$f":"N138*Inputs!N185","v":29247.032337164837},{"$f":"O138*Inputs!O185","v":29951.086018284255},{"$f":"P138*Inputs!P185","v":30669.538993893653},{"$f":"Q138*Inputs!Q185","v":31283.949920972951}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":613.60006763285025},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":26231.402891304348},{"$f":"I140*Inputs!I187","v":23930.402637681156},{"$f":"J140*Inputs!J187","v":22089.602434782606},{"$f":"K140*Inputs!K187","v":22089.602434782606},{"$f":"L140*Inputs!L187","v":22089.602434782606},{"$f":"M140*Inputs!M187","v":22431.787401502952},{"$f":"N140*Inputs!N187","v":22888.981829085526},{"$f":"O140*Inputs!O187","v":23439.980362135502},{"$f":"P140*Inputs!P187","v":24002.247908264599},{"$f":"Q140*Inputs!Q187","v":24483.09124250057}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":529.2300583333332},{"$f":"K142*Inputs!K189","v":529.23005833333309},{"$f":"L142*Inputs!L189","v":529.2300583333332},{"$f":"M142*Inputs!M189","v":537.42823982767493},{"$f":"N142*Inputs!N189","v":548.3818563218407},{"$f":"O142*Inputs!O189","v":561.58286284282974},{"$f":"P142*Inputs!P189","v":575.05385613550584},{"$f":"Q142*Inputs!Q189","v":586.5740610182429}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":337.48003719806763},{"$f":"I143*Inputs!I190","v":337.48003719806763},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":107.38001183574877},{"$f":"K145*Inputs!K192","v":107.38001183574876},{"$f":"L145*Inputs!L192","v":107.38001183574877},{"$f":"M145*Inputs!M192","v":109.04341097952825},{"$f":"N145*Inputs!N192","v":111.26588389138797},{"$f":"O145*Inputs!O192","v":113.94434898260313},{"$f":"P145*Inputs!P192","v":116.67759399850844},{"$f":"Q145*Inputs!Q192","v":119.01502687326665}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":3221.4003550724628},{"$f":"K151*Inputs!K198","v":3221.4003550724628},{"$f":"L151*Inputs!L198","v":3221.4003550724628},{"$f":"M151*Inputs!M198","v":3271.3023293858473},{"$f":"N151*Inputs!N198","v":3337.9765167416399},{"$f":"O151*Inputs!O198","v":3418.3304694780936},{"$f":"P151*Inputs!P198","v":3500.3278199552533},{"$f":"Q151*Inputs!Q198","v":3570.4508061980005}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":767.00008454106285},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":29299.4032294686},{"$f":"I154*Inputs!I201","v":28685.803161835745},{"$f":"J154*Inputs!J201","v":28072.203094202894},{"$f":"K154*Inputs!K201","v":28072.203094202894},{"$f":"L154*Inputs!L201","v":28072.203094202894},{"$f":"M154*Inputs!M201","v":28507.063156076667},{"$f":"N154*Inputs!N201","v":29088.081074462854},{"$f":"O154*Inputs!O201","v":29788.308376880537},{"$f":"P154*Inputs!P201","v":30502.856716752925},{"$f":"Q154*Inputs!Q201","v":31113.928454011144}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":920.40010144927521},{"$f":"I155*Inputs!I202","v":1472.6401623188406},{"$f":"J155*Inputs!J202","v":920.40010144927521},{"$f":"K155*Inputs!K202","v":920.40010144927521},{"$f":"L155*Inputs!L202","v":920.40010144927521},{"$f":"M155*Inputs!M202","v":934.65780839595652},{"$f":"N155*Inputs!N202","v":953.70757621189682},{"$f":"O155*Inputs!O202","v":976.66584842231259},{"$f":"P155*Inputs!P202","v":1000.0936628443581},{"$f":"Q155*Inputs!Q202","v":1020.1288017708572}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":4970.1605478260863},{"$f":"I156*Inputs!I203","v":5706.4806289855069},{"$f":"J156*Inputs!J203","v":7179.1207913043463},{"$f":"K156*Inputs!K203","v":7179.1207913043463},{"$f":"L156*Inputs!L203","v":7179.1207913043463},{"$f":"M156*Inputs!M203","v":7290.3309054884612},{"$f":"N156*Inputs!N203","v":7438.9190944527954},{"$f":"O156*Inputs!O203","v":7617.9936176940382},{"$f":"P156*Inputs!P203","v":7800.7305701859923},{"$f":"Q156*Inputs!Q203","v":7957.0046538126862}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":3037.3203347826088},{"$f":"I157*Inputs!I204","v":3374.8003719806766},{"$f":"J157*Inputs!J204","v":1687.4001859903378},{"$f":"K157*Inputs!K204","v":1687.4001859903383},{"$f":"L157*Inputs!L204","v":1687.4001859903378},{"$f":"M157*Inputs!M204","v":1713.539315392587},{"$f":"N157*Inputs!N204","v":1748.463889721811},{"$f":"O157*Inputs!O204","v":1790.5540554409063},{"$f":"P157*Inputs!P204","v":1833.5050485479901},{"$f":"Q157*Inputs!Q204","v":1870.2361365799052}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":61.360006763285021},{"$f":"J158*Inputs!J205","v":61.360006763285014},{"$f":"K158*Inputs!K205","v":61.360006763285014},{"$f":"L158*Inputs!L205","v":61.360006763285014},{"$f":"M158*Inputs!M205","v":62.310520559730435},{"$f":"N158*Inputs!N205","v":63.580505080793131},{"$f":"O158*Inputs!O205","v":65.111056561487516},{"$f":"P158*Inputs!P205","v":66.672910856290542},{"$f":"Q158*Inputs!Q205","v":68.008586784723832}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":214.76002367149752},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":153.40001690821256},{"$f":"I161*Inputs!I208","v":153.40001690821254},{"$f":"J161*Inputs!J208","v":76.700008454106268},{"$f":"K161*Inputs!K208","v":76.700008454106268},{"$f":"L161*Inputs!L208","v":76.700008454106268},{"$f":"M161*Inputs!M208","v":77.888150699663029},{"$f":"N161*Inputs!N208","v":79.475631350991407},{"$f":"O161*Inputs!O208","v":81.388820701859387},{"$f":"P161*Inputs!P208","v":83.341138570363185},{"$f":"Q161*Inputs!Q208","v":85.010733480904761}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":153.40001690821256},{"$f":"I162*Inputs!I209","v":153.40001690821254},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":305.26603364734291},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":4694.0405173913041},{"$f":"I164*Inputs!I211","v":3129.3603449275352},{"$f":"J164*Inputs!J211","v":1043.1201149758451},{"$f":"K164*Inputs!K211","v":1043.1201149758451},{"$f":"L164*Inputs!L211","v":1043.1201149758451},{"$f":"M164*Inputs!M211","v":1059.2788495154173},{"$f":"N164*Inputs!N211","v":1080.8685863734831},{"$f":"O164*Inputs!O211","v":1106.8879615452875},{"$f":"P164*Inputs!P211","v":1133.4394845569391},{"$f":"Q164*Inputs!Q211","v":1156.1459753403049}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":13959.401538647344},{"$f":"I165*Inputs!I212","v":18254.602012077292},{"$f":"J165*Inputs!J212","v":23623.602603864729},{"$f":"K165*Inputs!K212","v":23623.602603864729},{"$f":"L165*Inputs!L212","v":23623.602603864729},{"$f":"M165*Inputs!M212","v":23989.550415496215},{"$f":"N165*Inputs!N212","v":24478.494456105356},{"$f":"O165*Inputs!O212","v":25067.75677617269},{"$f":"P165*Inputs!P212","v":25669.070679671859},{"$f":"Q165*Inputs!Q212","v":26183.305912118667}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":7823.4008623188402},{"$f":"I166*Inputs!I213","v":2607.8002874396134},{"$f":"J166*Inputs!J213","v":3911.7004311594192},{"$f":"K166*Inputs!K213","v":3911.7004311594192},{"$f":"L166*Inputs!L213","v":3911.7004311594192},{"$f":"M166*Inputs!M213","v":3972.295685682815},{"$f":"N166*Inputs!N213","v":4053.2571989005614},{"$f":"O166*Inputs!O213","v":4150.8298557948283},{"$f":"P166*Inputs!P213","v":4250.3980670885221},{"$f":"Q166*Inputs!Q213","v":4335.5474075261436}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":767.00008454106285},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":1687.4001859903383},{"$f":"I168*Inputs!I215","v":2761.2003043478257},{"$f":"J168*Inputs!J215","v":2454.4002705314006},{"$f":"K168*Inputs!K215","v":2454.4002705314006},{"$f":"L168*Inputs!L215","v":2454.4002705314006},{"$f":"M168*Inputs!M215","v":2492.4208223892169},{"$f":"N168*Inputs!N215","v":2543.220203231725},{"$f":"O168*Inputs!O215","v":2604.4422624595004},{"$f":"P168*Inputs!P215","v":2666.9164342516219},{"$f":"Q168*Inputs!Q215","v":2720.3434713889524}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":16260.401792270532},{"$f":"I170*Inputs!I217","v":21629.402384057968},{"$f":"J170*Inputs!J217","v":21629.402384057968},{"$f":"K170*Inputs!K217","v":21629.402384057968},{"$f":"L170*Inputs!L217","v":21629.402384057968},{"$f":"M170*Inputs!M217","v":21964.458497304975},{"$f":"N170*Inputs!N217","v":22412.128040979576},{"$f":"O170*Inputs!O217","v":22951.647437924348},{"$f":"P170*Inputs!P217","v":23502.201076842419},{"$f":"Q170*Inputs!Q217","v":23973.026841615141}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":306.80003381642513},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":6136.0006763285028},{"$f":"I172*Inputs!I219","v":6749.6007439613513},{"$f":"J172*Inputs!J219","v":7670.0008454106264},{"$f":"K172*Inputs!K219","v":7670.0008454106264},{"$f":"L172*Inputs!L219","v":7670.0008454106264},{"$f":"M172*Inputs!M219","v":7788.8150699663029},{"$f":"N172*Inputs!N219","v":7947.5631350991407},{"$f":"O172*Inputs!O219","v":8138.8820701859386},{"$f":"P172*Inputs!P219","v":8334.1138570363182},{"$f":"Q172*Inputs!Q219","v":8501.0733480904764}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":92.040010144927521},{"$f":"K173*Inputs!K220","v":92.040010144927521},{"$f":"L173*Inputs!L220","v":92.040010144927521},{"$f":"M173*Inputs!M220","v":93.465780839595652},{"$f":"N173*Inputs!N220","v":95.370757621189682},{"$f":"O173*Inputs!O220","v":97.666584842231259},{"$f":"P173*Inputs!P220","v":100.0093662844358},{"$f":"Q173*Inputs!Q220","v":102.01288017708572}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":168.74001859903382},{"$f":"I174*Inputs!I221","v":337.48003719806763},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":337.48003719806763},{"$f":"I175*Inputs!I222","v":337.48003719806763},{"$f":"J175*Inputs!J222","v":337.48003719806758},{"$f":"K175*Inputs!K222","v":337.48003719806763},{"$f":"L175*Inputs!L222","v":337.48003719806758},{"$f":"M175*Inputs!M222","v":342.70786307851739},{"$f":"N175*Inputs!N222","v":349.69277794436221},{"$f":"O175*Inputs!O222","v":358.11081108818126},{"$f":"P175*Inputs!P222","v":366.701009709598},{"$f":"Q175*Inputs!Q222","v":374.04722731598105}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":383.50004227053142},{"$f":"I185*Inputs!I232","v":383.50004227053137},{"$f":"J185*Inputs!J232","v":230.1000253623188},{"$f":"K185*Inputs!K232","v":230.1000253623188},{"$f":"L185*Inputs!L232","v":230.1000253623188},{"$f":"M185*Inputs!M232","v":233.6644520989891},{"$f":"N185*Inputs!N232","v":238.42689405297421},{"$f":"O185*Inputs!O232","v":244.16646210557815},{"$f":"P185*Inputs!P232","v":250.02341571108957},{"$f":"Q185*Inputs!Q232","v":255.03220044271427}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":920.40010144927521},{"$f":"I186*Inputs!I233","v":1104.4801217391305},{"$f":"J186*Inputs!J233","v":1656.7201826086953},{"$f":"K186*Inputs!K233","v":1656.7201826086953},{"$f":"L186*Inputs!L233","v":1656.7201826086953},{"$f":"M186*Inputs!M233","v":1682.3840551127219},{"$f":"N186*Inputs!N233","v":1716.6736371814143},{"$f":"O186*Inputs!O233","v":1757.9985271601627},{"$f":"P186*Inputs!P233","v":1800.1685931198444},{"$f":"Q186*Inputs!Q233","v":1836.2318431875428}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":383.50004227053137},{"$f":"I187*Inputs!I234","v":767.00008454106262},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":76.700008454106268},{"$f":"K188*Inputs!K235","v":76.700008454106268},{"$f":"L188*Inputs!L235","v":76.700008454106268},{"$f":"M188*Inputs!M235","v":77.888150699663029},{"$f":"N188*Inputs!N235","v":79.475631350991407},{"$f":"O188*Inputs!O235","v":81.388820701859387},{"$f":"P188*Inputs!P235","v":83.341138570363185},{"$f":"Q188*Inputs!Q235","v":85.010733480904761}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":184.08002028985504},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":383.50004227053131},{"$f":"K190*Inputs!K237","v":383.50004227053131},{"$f":"L190*Inputs!L237","v":383.50004227053137},{"$f":"M190*Inputs!M237","v":389.44075349831519},{"$f":"N190*Inputs!N237","v":397.37815675495699},{"$f":"O190*Inputs!O237","v":406.94410350929695},{"$f":"P190*Inputs!P237","v":416.70569285181585},{"$f":"Q190*Inputs!Q237","v":425.05366740452382}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":460.20005072463761},{"$f":"I194*Inputs!I241","v":368.16004057971014},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":2577.1202840579708},{"$f":"I195*Inputs!I242","v":4602.0005072463764},{"$f":"J195*Inputs!J242","v":1840.8002028985504},{"$f":"K195*Inputs!K242","v":1840.8002028985504},{"$f":"L195*Inputs!L242","v":1840.8002028985504},{"$f":"M195*Inputs!M242","v":1869.315616791913},{"$f":"N195*Inputs!N242","v":1907.4151524237936},{"$f":"O195*Inputs!O242","v":1953.3316968446252},{"$f":"P195*Inputs!P242","v":2000.1873256887161},{"$f":"Q195*Inputs!Q242","v":2040.2576035417144}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":1227.2001352657005},{"$f":"I196*Inputs!I243","v":306.80003381642507},{"$f":"J196*Inputs!J243","v":613.60006763285014},{"$f":"K196*Inputs!K243","v":613.60006763285014},{"$f":"L196*Inputs!L243","v":613.60006763285014},{"$f":"M196*Inputs!M243","v":623.10520559730423},{"$f":"N196*Inputs!N243","v":635.80505080793125},{"$f":"O196*Inputs!O243","v":651.1105656148751},{"$f":"P196*Inputs!P243","v":666.72910856290548},{"$f":"Q196*Inputs!Q243","v":680.08586784723809}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":61.360006763285014},{"$f":"K197*Inputs!K244","v":61.360006763285014},{"$f":"L197*Inputs!L244","v":61.360006763285014},{"$f":"M197*Inputs!M244","v":62.310520559730435},{"$f":"N197*Inputs!N244","v":63.580505080793131},{"$f":"O197*Inputs!O244","v":65.111056561487516},{"$f":"P197*Inputs!P244","v":66.672910856290542},{"$f":"Q197*Inputs!Q244","v":68.008586784723832}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":99.710010990338176},{"$f":"I198*Inputs!I245","v":299.13003297101443},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":214.76002367149755},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":76.700008454106268},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":153.40001690821256},{"$f":"I201*Inputs!I248","v":153.40001690821254},{"$f":"J201*Inputs!J248","v":306.80003381642507},{"$f":"K201*Inputs!K248","v":306.80003381642507},{"$f":"L201*Inputs!L248","v":306.80003381642507},{"$f":"M201*Inputs!M248","v":311.55260279865212},{"$f":"N201*Inputs!N248","v":317.90252540396563},{"$f":"O201*Inputs!O248","v":325.55528280743755},{"$f":"P201*Inputs!P248","v":333.36455428145274},{"$f":"Q201*Inputs!Q248","v":340.04293392361905}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":521.56005748792268},{"$f":"I203*Inputs!I250","v":1043.1201149758451},{"$f":"J203*Inputs!J250","v":1564.6801724637676},{"$f":"K203*Inputs!K250","v":1564.6801724637676},{"$f":"L203*Inputs!L250","v":1564.6801724637676},{"$f":"M203*Inputs!M250","v":1588.9182742731259},{"$f":"N203*Inputs!N250","v":1621.3028795602247},{"$f":"O203*Inputs!O250","v":1660.3319423179312},{"$f":"P203*Inputs!P250","v":1700.1592268354086},{"$f":"Q203*Inputs!Q250","v":1734.2189630104572}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":15033.201657004831},{"$f":"I204*Inputs!I251","v":10738.001183574877},{"$f":"J204*Inputs!J251","v":5369.0005917874387},{"$f":"K204*Inputs!K251","v":5369.0005917874387},{"$f":"L204*Inputs!L251","v":5369.0005917874387},{"$f":"M204*Inputs!M251","v":5452.1705489764117},{"$f":"N204*Inputs!N251","v":5563.2941945693992},{"$f":"O204*Inputs!O251","v":5697.2174491301566},{"$f":"P204*Inputs!P251","v":5833.8796999254228},{"$f":"Q204*Inputs!Q251","v":5950.7513436633335}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":230.10002536231883},{"$f":"I206*Inputs!I253","v":76.700008454106268},{"$f":"J206*Inputs!J253","v":76.700008454106268},{"$f":"K206*Inputs!K253","v":76.700008454106268},{"$f":"L206*Inputs!L253","v":76.700008454106268},{"$f":"M206*Inputs!M253","v":77.888150699663029},{"$f":"N206*Inputs!N253","v":79.475631350991407},{"$f":"O206*Inputs!O253","v":81.388820701859387},{"$f":"P206*Inputs!P253","v":83.341138570363185},{"$f":"Q206*Inputs!Q253","v":85.010733480904761}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":920.40010144927533},{"$f":"J207*Inputs!J254","v":2577.1202840579708},{"$f":"K207*Inputs!K254","v":2577.1202840579708},{"$f":"L207*Inputs!L254","v":2577.1202840579708},{"$f":"M207*Inputs!M254","v":2617.041863508678},{"$f":"N207*Inputs!N254","v":2670.3812133933111},{"$f":"O207*Inputs!O254","v":2734.6643755824753},{"$f":"P207*Inputs!P254","v":2800.2622559642023},{"$f":"Q207*Inputs!Q254","v":2856.3606449584004}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":391.17004311594201},{"$f":"I208*Inputs!I255","v":1564.6801724637678},{"$f":"J208*Inputs!J255","v":391.17004311594195},{"$f":"K208*Inputs!K255","v":391.17004311594189},{"$f":"L208*Inputs!L255","v":391.17004311594195},{"$f":"M208*Inputs!M255","v":397.22956856828142},{"$f":"N208*Inputs!N255","v":405.32571989005612},{"$f":"O208*Inputs!O255","v":415.08298557948279},{"$f":"P208*Inputs!P255","v":425.03980670885221},{"$f":"Q208*Inputs!Q255","v":433.55474075261435}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":92.040010144927521},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":46.020005072463761},{"$f":"K209*Inputs!K256","v":46.020005072463761},{"$f":"L209*Inputs!L256","v":46.020005072463761},{"$f":"M209*Inputs!M256","v":46.732890419797826},{"$f":"N209*Inputs!N256","v":47.685378810594841},{"$f":"O209*Inputs!O256","v":48.83329242111563},{"$f":"P209*Inputs!P256","v":50.0046831422179},{"$f":"Q209*Inputs!Q256","v":51.00644008854286}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":199.42002198067635},{"$f":"I210*Inputs!I257","v":299.13003297101443},{"$f":"J210*Inputs!J257","v":598.26006594202897},{"$f":"K210*Inputs!K257","v":598.26006594202886},{"$f":"L210*Inputs!L257","v":598.26006594202886},{"$f":"M210*Inputs!M257","v":607.52757545737165},{"$f":"N210*Inputs!N257","v":619.9099245377331},{"$f":"O210*Inputs!O257","v":634.83280147450319},{"$f":"P210*Inputs!P257","v":650.06088084883277},{"$f":"Q210*Inputs!Q257","v":663.08372115105726}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":230.10002536231877},{"$f":"K211*Inputs!K258","v":230.10002536231877},{"$f":"L211*Inputs!L258","v":230.1000253623188},{"$f":"M211*Inputs!M258","v":233.66445209898907},{"$f":"N211*Inputs!N258","v":238.42689405297423},{"$f":"O211*Inputs!O258","v":244.16646210557815},{"$f":"P211*Inputs!P258","v":250.02341571108954},{"$f":"Q211*Inputs!Q258","v":255.03220044271433}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":15.340001690821255},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":3835.0004227053141},{"$f":"I216*Inputs!I263","v":3911.7004311594196},{"$f":"J216*Inputs!J263","v":3758.3004142512073},{"$f":"K216*Inputs!K263","v":3758.3004142512073},{"$f":"L216*Inputs!L263","v":3758.3004142512073},{"$f":"M216*Inputs!M263","v":3816.5193842834883},{"$f":"N216*Inputs!N263","v":3894.3059361985788},{"$f":"O216*Inputs!O263","v":3988.0522143911098},{"$f":"P216*Inputs!P263","v":4083.7157899477961},{"$f":"Q216*Inputs!Q263","v":4165.5259405643337}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":10584.601166666664},{"$f":"I217*Inputs!I264","v":18699.462061111106},{"$f":"J217*Inputs!J264","v":13407.161477777774},{"$f":"K217*Inputs!K264","v":13407.161477777772},{"$f":"L217*Inputs!L264","v":13407.161477777774},{"$f":"M217*Inputs!M264","v":13614.848742301099},{"$f":"N217*Inputs!N264","v":13892.340360153297},{"$f":"O217*Inputs!O264","v":14226.765858685021},{"$f":"P217*Inputs!P264","v":14568.03102209948},{"$f":"Q217*Inputs!Q264","v":14859.876212462153}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":4985.500549516908},{"$f":"I218*Inputs!I265","v":4218.5004649758448},{"$f":"J218*Inputs!J265","v":1917.5002113526566},{"$f":"K218*Inputs!K265","v":1917.5002113526566},{"$f":"L218*Inputs!L265","v":1917.5002113526568},{"$f":"M218*Inputs!M265","v":1947.2037674915759},{"$f":"N218*Inputs!N265","v":1986.8907837747849},{"$f":"O218*Inputs!O265","v":2034.7205175464846},{"$f":"P218*Inputs!P265","v":2083.5284642590791},{"$f":"Q218*Inputs!Q265","v":2125.2683370226191}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":3773.6404159420285},{"$f":"I219*Inputs!I266","v":4187.8204615942032},{"$f":"J219*Inputs!J266","v":4371.9004818840576},{"$f":"K219*Inputs!K266","v":4371.9004818840576},{"$f":"L219*Inputs!L266","v":4371.9004818840576},{"$f":"M219*Inputs!M266","v":4439.6245898807938},{"$f":"N219*Inputs!N266","v":4530.1109870065102},{"$f":"O219*Inputs!O266","v":4639.162780005985},{"$f":"P219*Inputs!P266","v":4750.4448985107001},{"$f":"Q219*Inputs!Q266","v":4845.6118084115715}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":7194.460792995168},{"$f":"I220*Inputs!I267","v":6442.8007101449257},{"$f":"J220*Inputs!J267","v":8268.260911352656},{"$f":"K220*Inputs!K267","v":8268.2609113526541},{"$f":"L220*Inputs!L267","v":8268.260911352656},{"$f":"M220*Inputs!M267","v":8396.3426454236742},{"$f":"N220*Inputs!N267","v":8567.4730596368736},{"$f":"O220*Inputs!O267","v":8773.7148716604406},{"$f":"P220*Inputs!P267","v":8984.1747378851505},{"$f":"Q220*Inputs!Q267","v":9164.1570692415316}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":644.28007101449271},{"$f":"I221*Inputs!I268","v":2791.8803077294679},{"$f":"J221*Inputs!J268","v":859.0400946859902},{"$f":"K221*Inputs!K268","v":859.04009468599008},{"$f":"L221*Inputs!L268","v":859.0400946859902},{"$f":"M221*Inputs!M268","v":872.34728783622597},{"$f":"N221*Inputs!N268","v":890.12707113110378},{"$f":"O221*Inputs!O268","v":911.55479186082505},{"$f":"P221*Inputs!P268","v":933.42075198806754},{"$f":"Q221*Inputs!Q268","v":952.12021498613319}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":751.66008285024157},{"$f":"I222*Inputs!I269","v":843.70009299516903},{"$f":"J222*Inputs!J269","v":1119.8201234299515},{"$f":"K222*Inputs!K269","v":1119.8201234299515},{"$f":"L222*Inputs!L269","v":1119.8201234299515},{"$f":"M222*Inputs!M269","v":1137.1670002150804},{"$f":"N222*Inputs!N269","v":1160.3442177244747},{"$f":"O222*Inputs!O269","v":1188.2767822471471},{"$f":"P222*Inputs!P269","v":1216.7806231273023},{"$f":"Q222*Inputs!Q269","v":1241.15670882121}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":1349.9201487922705},{"$f":"I223*Inputs!I270","v":1963.5202164251207},{"$f":"J223*Inputs!J270","v":1840.8002028985504},{"$f":"K223*Inputs!K270","v":1840.8002028985504},{"$f":"L223*Inputs!L270","v":1840.8002028985504},{"$f":"M223*Inputs!M270","v":1869.315616791913},{"$f":"N223*Inputs!N270","v":1907.4151524237939},{"$f":"O223*Inputs!O270","v":1953.3316968446254},{"$f":"P223*Inputs!P270","v":2000.1873256887163},{"$f":"Q223*Inputs!Q270","v":2040.2576035417151}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":99.710010990338176},{"$f":"I224*Inputs!I271","v":99.710010990338148},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":1463535.871315338},{"$f":"I225*Inputs!I272","v":1458811.1507945647},{"$f":"J225*Inputs!J272","v":1707395.8781943235},{"$f":"K225*Inputs!K272","v":1707395.8781943233},{"$f":"L225*Inputs!L272","v":1707395.8781943235},{"$f":"M225*Inputs!M272","v":1733844.7562799889},{"$f":"N225*Inputs!N272","v":1769183.1868150143},{"$f":"O225*Inputs!O272","v":1811772.1209978811},{"$f":"P225*Inputs!P272","v":1855232.0833732835},{"$f":"Q225*Inputs!Q272","v":1892398.4347983764}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":1025233.6730043477},{"$f":"I226*Inputs!I273","v":872907.45621449279},{"$f":"J226*Inputs!J273","v":872631.33618405787},{"$f":"K226*Inputs!K273","v":872631.33618405787},{"$f":"L226*Inputs!L273","v":872631.33618405787},{"$f":"M226*Inputs!M273","v":886149.06814020639},{"$f":"N226*Inputs!N273","v":904210.1530064994},{"$f":"O226*Inputs!O273","v":925976.89088919456},{"$f":"P226*Inputs!P273","v":948188.80174273578},{"$f":"Q226*Inputs!Q273","v":967184.11695894971}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":306.80003381642507},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":192363.62120289856},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":9971.001099033816},{"$f":"I233*Inputs!I280","v":5675.8006256038634},{"$f":"J233*Inputs!J280","v":1687.4001859903378},{"$f":"K233*Inputs!K280","v":1687.4001859903378},{"$f":"L233*Inputs!L280","v":1687.4001859903378},{"$f":"M233*Inputs!M280","v":1713.5393153925866},{"$f":"N233*Inputs!N280","v":1748.463889721811},{"$f":"O233*Inputs!O280","v":1790.5540554409065},{"$f":"P233*Inputs!P280","v":1833.5050485479901},{"$f":"Q233*Inputs!Q280","v":1870.2361365799047}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":404846.64123429958},{"$f":"I234*Inputs!I281","v":370531.12942028989},{"$f":"J234*Inputs!J281","v":334751.31932850234},{"$f":"K234*Inputs!K281","v":334751.31932850234},{"$f":"L234*Inputs!L281","v":334751.31932850229},{"$f":"M234*Inputs!M281","v":339936.87526606186},{"$f":"N234*Inputs!N281","v":346865.31312612555},{"$f":"O234*Inputs!O281","v":355215.28168853471},{"$f":"P234*Inputs!P281","v":363736.02367282403},{"$f":"Q234*Inputs!Q281","v":371022.84293546306}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":16427.229665613515},{"$f":"N236*Inputs!N283","v":16762.041944693614},{"$f":"O236*Inputs!O283","v":17165.548775683896},{"$f":"P236*Inputs!P283","v":17577.308121850161},{"$f":"Q236*Inputs!Q283","v":17929.43895045032}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":20174.9353153148},{"$f":"I237*Inputs!I284","v":4034.9870630629594},{"$f":"J237*Inputs!J284","v":8069.9741261259196},{"$f":"K237*Inputs!K284","v":8069.9741261259196},{"$f":"L237*Inputs!L284","v":8069.9741261259169},{"$f":"M237*Inputs!M284","v":8173.30634598098},{"$f":"N237*Inputs!N284","v":8311.3688551562645},{"$f":"O237*Inputs!O284","v":8477.7581097826023},{"$f":"P237*Inputs!P284","v":8647.5503547512744},{"$f":"Q237*Inputs!Q284","v":8792.7543057177118}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":7402.9174528947651},{"$f":"I238*Inputs!I285","v":14805.83490578953},{"$f":"J238*Inputs!J285","v":3701.4587264473826},{"$f":"K238*Inputs!K285","v":3701.4587264473826},{"$f":"L238*Inputs!L285","v":3701.4587264473826},{"$f":"M238*Inputs!M285","v":3747.9582253821613},{"$f":"N238*Inputs!N285","v":3810.0863545110383},{"$f":"O238*Inputs!O285","v":3884.9615190928903},{"$f":"P238*Inputs!P285","v":3961.368029328793},{"$f":"Q238*Inputs!Q285","v":4026.7098072636904}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":5030.2659420289865},{"$f":"I239*Inputs!I286","v":11354.028840579709},{"$f":"J239*Inputs!J286","v":10347.975652173913},{"$f":"K239*Inputs!K286","v":10347.975652173913},{"$f":"L239*Inputs!L286","v":10347.975652173913},{"$f":"M239*Inputs!M286","v":10508.273770468091},{"$f":"N239*Inputs!N286","v":10722.448598598288},{"$f":"O239*Inputs!O286","v":10980.566390496922},{"$f":"P239*Inputs!P286","v":11243.9632032974},{"$f":"Q239*Inputs!Q286","v":11469.216470298221}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":1006.0531884057973},{"$f":"I241*Inputs!I288","v":862.33130434782606},{"$f":"J241*Inputs!J288","v":1149.7750724637681},{"$f":"K241*Inputs!K288","v":1149.7750724637681},{"$f":"L241*Inputs!L288","v":1149.7750724637681},{"$f":"M241*Inputs!M288","v":1167.5859744964546},{"$f":"N241*Inputs!N288","v":1191.383177622032},{"$f":"O241*Inputs!O288","v":1220.0629322774357},{"$f":"P241*Inputs!P288","v":1249.3292448108223},{"$f":"Q241*Inputs!Q288","v":1274.3573855886912}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":574.88753623188404},{"$f":"K242*Inputs!K289","v":574.88753623188404},{"$f":"L242*Inputs!L289","v":574.88753623188404},{"$f":"M242*Inputs!M289","v":583.79298724822729},{"$f":"N242*Inputs!N289","v":595.691588811016},{"$f":"O242*Inputs!O289","v":610.03146613871786},{"$f":"P242*Inputs!P289","v":624.66462240541114},{"$f":"Q242*Inputs!Q289","v":637.17869279434558}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":2874.4376811594202},{"$f":"K243*Inputs!K290","v":2874.4376811594202},{"$f":"L243*Inputs!L290","v":2874.4376811594202},{"$f":"M243*Inputs!M290","v":2918.9649362411365},{"$f":"N243*Inputs!N290","v":2978.4579440550801},{"$f":"O243*Inputs!O290","v":3050.1573306935893},{"$f":"P243*Inputs!P290","v":3123.3231120270557},{"$f":"Q243*Inputs!Q290","v":3185.8934639717281}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":1530.6273236714976},{"$f":"I245*Inputs!I292","v":3252.6151300706192},{"$f":"J245*Inputs!J292","v":2295.9409855072458},{"$f":"K245*Inputs!K292","v":2295.9409855072458},{"$f":"L245*Inputs!L292","v":2295.9409855072458},{"$f":"M245*Inputs!M292","v":2331.5068809115292},{"$f":"N245*Inputs!N292","v":2379.0265874219317},{"$f":"O245*Inputs!O292","v":2436.296070597049},{"$f":"P245*Inputs!P292","v":2494.7368283150627},{"$f":"Q245*Inputs!Q292","v":2544.7145462001972}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":286.99262318840579},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":18367.52788405797},{"$f":"I249*Inputs!I296","v":25255.592288249856},{"$f":"J249*Inputs!J296","v":27933.847537394096},{"$f":"K249*Inputs!K296","v":27933.847537394096},{"$f":"L249*Inputs!L296","v":27933.847537394093},{"$f":"M249*Inputs!M296","v":28366.564365058835},{"$f":"N249*Inputs!N296","v":28944.718701369024},{"$f":"O249*Inputs!O296","v":29641.494891026028},{"$f":"P249*Inputs!P296","v":30352.52153603542},{"$f":"Q249*Inputs!Q296","v":30960.581569147209}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":95.664207729468586},{"$f":"J250*Inputs!J297","v":191.32841545893714},{"$f":"K250*Inputs!K297","v":191.32841545893714},{"$f":"L250*Inputs!L297","v":191.32841545893712},{"$f":"M250*Inputs!M297","v":194.29224007596073},{"$f":"N250*Inputs!N297","v":198.25221561849429},{"$f":"O250*Inputs!O297","v":203.02467254975406},{"$f":"P250*Inputs!P297","v":207.89473569292184},{"$f":"Q250*Inputs!Q297","v":212.05954551668307}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":573.98524637681157},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":8418.4502801932376},{"$f":"I252*Inputs!I299","v":7270.4797874396127},{"$f":"J252*Inputs!J299","v":8227.1218647342976},{"$f":"K252*Inputs!K299","v":8227.1218647342976},{"$f":"L252*Inputs!L299","v":8227.1218647342957},{"$f":"M252*Inputs!M299","v":8354.5663232663119},{"$f":"N252*Inputs!N299","v":8524.8452715952553},{"$f":"O252*Inputs!O299","v":8730.0609196394253},{"$f":"P252*Inputs!P299","v":8939.4736347956386},{"$f":"Q252*Inputs!Q299","v":9118.5604572173725}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":191.3284154589372},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":22385.424608695652},{"$f":"I254*Inputs!I301","v":19324.169961352654},{"$f":"J254*Inputs!J301","v":19706.826792270527},{"$f":"K254*Inputs!K301","v":19706.826792270527},{"$f":"L254*Inputs!L301","v":19706.826792270524},{"$f":"M254*Inputs!M301","v":20012.100727823956},{"$f":"N254*Inputs!N301","v":20419.978208704913},{"$f":"O254*Inputs!O301","v":20911.541272624669},{"$f":"P254*Inputs!P301","v":21413.15777637095},{"$f":"Q254*Inputs!Q301","v":21842.133188218355}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":14445.295367149758},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":215435.79580676329},{"$f":"I256*Inputs!I303","v":230742.06904347823},{"$f":"J256*Inputs!J303","v":244709.0433719806},{"$f":"K256*Inputs!K303","v":244709.0433719806},{"$f":"L256*Inputs!L303","v":244709.04337198057},{"$f":"M256*Inputs!M303","v":248499.77505715378},{"$f":"N256*Inputs!N303","v":253564.58377605421},{"$f":"O256*Inputs!O303","v":259668.55619113543},{"$f":"P256*Inputs!P303","v":265897.36695124704},{"$f":"Q256*Inputs!Q303","v":271224.15871583764}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":5473.0592554521309},{"$f":"N257*Inputs!N304","v":5584.6086451032752},{"$f":"O257*Inputs!O304","v":5719.044995050479},{"$f":"P257*Inputs!P304","v":5856.2308350507292},{"$f":"Q257*Inputs!Q304","v":5973.5502449469896}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":188036.1316425121},{"$f":"I258*Inputs!I305","v":129110.15917874395},{"$f":"J258*Inputs!J305","v":125157.80736714976},{"$f":"K258*Inputs!K305","v":125157.80736714976},{"$f":"L258*Inputs!L305","v":125157.80736714976},{"$f":"M258*Inputs!M305","v":127096.59826549947},{"$f":"N258*Inputs!N305","v":129687.02298073161},{"$f":"O258*Inputs!O305","v":132808.93377395003},{"$f":"P258*Inputs!P305","v":135994.69383617805},{"$f":"Q258*Inputs!Q305","v":138719.111243769}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":2895.3551691912894},{"$f":"N259*Inputs!N306","v":2954.366973535421},{"$f":"O259*Inputs!O306","v":3025.4864265833844},{"$f":"P259*Inputs!P306","v":3098.0604135338981},{"$f":"Q259*Inputs!Q306","v":3160.1246712068314}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":156.05159776168833},{"$f":"N260*Inputs!N307","v":159.23217002884616},{"$f":"O260*Inputs!O307","v":163.06531091538267},{"$f":"P260*Inputs!P307","v":166.97684713728489},{"$f":"Q260*Inputs!Q307","v":170.3219381564497}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":1167585.9744964545},{"$f":"N261*Inputs!N308","v":1191383.1776220321},{"$f":"O261*Inputs!O308","v":1220062.9322774357},{"$f":"P261*Inputs!P308","v":1249329.2448108222},{"$f":"Q261*Inputs!Q308","v":1274357.3855886911}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":74686.319025640303},{"$f":"N263*Inputs!N310","v":76208.541408725505},{"$f":"O263*Inputs!O310","v":78043.083234816149},{"$f":"P263*Inputs!P310","v":79915.145080638918},{"$f":"Q263*Inputs!Q310","v":81516.106164092082}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":16804.421780769066},{"$f":"N264*Inputs!N311","v":17146.92181696324},{"$f":"O264*Inputs!O311","v":17559.693727833637},{"$f":"P264*Inputs!P311","v":17980.907643143761},{"$f":"Q264*Inputs!Q311","v":18341.123886920723}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":690691.02694830601},{"$f":"I265*Inputs!I312","v":746302.40692188067},{"$f":"J265*Inputs!J312","v":1280757.443286076},{"$f":"K265*Inputs!K312","v":1280757.4432860757},{"$f":"L265*Inputs!L312","v":1280757.4432860757},{"$f":"M265*Inputs!M312","v":1300597.3631941681},{"$f":"N265*Inputs!N312","v":1327105.5435873682},{"$f":"O265*Inputs!O312","v":1359052.4957576015},{"$f":"P265*Inputs!P312","v":1391652.8264765062},{"$f":"Q265*Inputs!Q312","v":1419532.1729335305}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":25206.632671153602},{"$f":"N266*Inputs!N313","v":25720.382725444859},{"$f":"O266*Inputs!O313","v":26339.54059175045},{"$f":"P266*Inputs!P313","v":26971.361464715636},{"$f":"Q266*Inputs!Q313","v":27511.685830381077}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":4200.2490915705393},{"$f":"I267*Inputs!I314","v":12600.747274711621},{"$f":"J267*Inputs!J314","v":4200.2490915705393},{"$f":"K267*Inputs!K314","v":4200.2490915705393},{"$f":"L267*Inputs!L314","v":4200.2490915705393},{"$f":"M267*Inputs!M314","v":4251.1945624544705},{"$f":"N267*Inputs!N314","v":4319.2629689129535},{"$f":"O267*Inputs!O314","v":4401.2971973351732},{"$f":"P267*Inputs!P314","v":4485.0091884692229},{"$f":"Q267*Inputs!Q314","v":4556.598511398397}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":4953.3725048915558},{"$f":"I268*Inputs!I315","v":9906.7450097831115},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":186151.71425455302},{"$f":"I269*Inputs!I316","v":239928.8761503128},{"$f":"J269*Inputs!J316","v":41367.0476121229},{"$f":"K269*Inputs!K316","v":41367.0476121229},{"$f":"L269*Inputs!L316","v":41367.047612122886},{"$f":"M269*Inputs!M316","v":41876.502320962201},{"$f":"N269*Inputs!N316","v":42557.186385547036},{"$f":"O269*Inputs!O316","v":43377.528669769228},{"$f":"P269*Inputs!P316","v":44214.648581109723},{"$f":"Q269*Inputs!Q316","v":44930.541810401453}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":54367.216442074183},{"$f":"I270*Inputs!I317","v":66017.334251090069},{"$f":"J270*Inputs!J317","v":23300.235618031787},{"$f":"K270*Inputs!K317","v":23300.235618031787},{"$f":"L270*Inputs!L317","v":23300.235618031787},{"$f":"M270*Inputs!M317","v":23605.908443335378},{"$f":"N270*Inputs!N317","v":24014.318882086274},{"$f":"O270*Inputs!O317","v":24506.524252619587},{"$f":"P270*Inputs!P317","v":25008.796199423887},{"$f":"Q270*Inputs!Q317","v":25438.332136998932}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":8627.1647320087523},{"$f":"J273*Inputs!J320","v":4313.5823660043761},{"$f":"K273*Inputs!K320","v":4313.5823660043761},{"$f":"L273*Inputs!L320","v":4313.5823660043761},{"$f":"M273*Inputs!M320","v":4364.5278368883073},{"$f":"N273*Inputs!N320","v":4432.5962433467912},{"$f":"O273*Inputs!O320","v":4514.63047176901},{"$f":"P273*Inputs!P320","v":4598.3424629030596},{"$f":"Q273*Inputs!Q320","v":4669.9317858322338}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":4022.7618576137943},{"$f":"J274*Inputs!J321","v":4022.7618576137943},{"$f":"K274*Inputs!K321","v":4022.7618576137943},{"$f":"L274*Inputs!L321","v":4022.7618576137943},{"$f":"M274*Inputs!M321","v":4073.7073284977259},{"$f":"N274*Inputs!N321","v":4141.775734956208},{"$f":"O274*Inputs!O321","v":4223.8099633784277},{"$f":"P274*Inputs!P321","v":4307.5219545124774},{"$f":"Q274*Inputs!Q321","v":4379.1112774416524}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":72763.691578123224},{"$f":"I275*Inputs!I322","v":68483.474426468907},{"$f":"J275*Inputs!J322","v":21401.085758271529},{"$f":"K275*Inputs!K322","v":21401.085758271529},{"$f":"L275*Inputs!L322","v":21401.085758271529},{"$f":"M275*Inputs!M322","v":21732.605071015809},{"$f":"N275*Inputs!N322","v":22175.549084235881},{"$f":"O275*Inputs!O322","v":22709.373397882948},{"$f":"P275*Inputs!P322","v":23254.115477751893},{"$f":"Q275*Inputs!Q322","v":23719.971278582143}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":204071.44899345338},{"$f":"I276*Inputs!I323","v":267236.42130095087},{"$f":"J276*Inputs!J323","v":145765.32070960951},{"$f":"K276*Inputs!K323","v":145765.32070960951},{"$f":"L276*Inputs!L323","v":145765.32070960951},{"$f":"M276*Inputs!M323","v":148023.33787235661},{"$f":"N276*Inputs!N323","v":151040.28181962666},{"$f":"O276*Inputs!O323","v":154676.22221817757},{"$f":"P276*Inputs!P323","v":158386.52481090595},{"$f":"Q276*Inputs!Q323","v":161559.52364748166}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":36176.391070341502},{"$f":"I277*Inputs!I324","v":36176.391070341502},{"$f":"J277*Inputs!J324","v":19732.576947459002},{"$f":"K277*Inputs!K324","v":19732.576947459002},{"$f":"L277*Inputs!L324","v":19732.576947458998},{"$f":"M277*Inputs!M324","v":20038.249772762589},{"$f":"N277*Inputs!N324","v":20446.660211513485},{"$f":"O277*Inputs!O324","v":20938.865582046801},{"$f":"P277*Inputs!P324","v":21441.137528851101},{"$f":"Q277*Inputs!Q324","v":21870.673466426146}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":757304.54270900867},{"$f":"I278*Inputs!I325","v":643485.10932735086},{"$f":"J278*Inputs!J325","v":682660.88374673971},{"$f":"K278*Inputs!K325","v":682660.88374673959},{"$f":"L278*Inputs!L325","v":682660.88374673959},{"$f":"M278*Inputs!M325","v":693235.82697968511},{"$f":"N278*Inputs!N325","v":707365.04242840456},{"$f":"O278*Inputs!O325","v":724393.19613219285},{"$f":"P278*Inputs!P325","v":741769.60935990221},{"$f":"Q278*Inputs!Q325","v":756629.67469889601}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":707578.91900286183},{"$f":"I279*Inputs!I326","v":411852.26370333467},{"$f":"J279*Inputs!J326","v":496240.15286118642},{"$f":"K279*Inputs!K326","v":496240.15286118636},{"$f":"L279*Inputs!L326","v":496240.15286118636},{"$f":"M279*Inputs!M326","v":503927.29529362457},{"$f":"N279*Inputs!N326","v":514198.11086401303},{"$f":"O279*Inputs!O326","v":526576.22391852725},{"$f":"P279*Inputs!P326","v":539207.49394087202},{"$f":"Q279*Inputs!Q326","v":550009.57923815306}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":11103.57895652174},{"$f":"I280*Inputs!I327","v":2492.6401739130433},{"$f":"J280*Inputs!J327","v":7704.5241739130424},{"$f":"K280*Inputs!K327","v":7704.5241739130415},{"$f":"L280*Inputs!L327","v":7704.5241739130406},{"$f":"M280*Inputs!M327","v":7823.8731914352084},{"$f":"N280*Inputs!N327","v":7983.3357951596508},{"$f":"O280*Inputs!O327","v":8175.5158731039073},{"$f":"P280*Inputs!P327","v":8371.6264148915307},{"$f":"Q280*Inputs!Q327","v":8539.3374048662808}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":33941.738241545892},{"$f":"I281*Inputs!I328","v":2669.5749178743959},{"$f":"J281*Inputs!J328","v":1716.1553043478261},{"$f":"K281*Inputs!K328","v":1716.1553043478259},{"$f":"L281*Inputs!L328","v":1716.1553043478259},{"$f":"M281*Inputs!M328","v":1742.7398726957167},{"$f":"N281*Inputs!N328","v":1778.2595994237372},{"$f":"O281*Inputs!O328","v":1821.0670269441453},{"$f":"P281*Inputs!P328","v":1864.749951279292},{"$f":"Q281*Inputs!Q328","v":1902.1069766511021}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":36029.980695652172},{"$f":"I282*Inputs!I329","v":13369.615478260868},{"$f":"J282*Inputs!J329","v":11556.786260869563},{"$f":"K282*Inputs!K329","v":11556.786260869563},{"$f":"L282*Inputs!L329","v":11556.786260869561},{"$f":"M282*Inputs!M329","v":11735.809787152812},{"$f":"N282*Inputs!N329","v":11975.003692739476},{"$f":"O282*Inputs!O329","v":12263.273809655862},{"$f":"P282*Inputs!P329","v":12557.439622337297},{"$f":"Q282*Inputs!Q329","v":12809.006107299421}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":15784.594275362319},{"$f":"I283*Inputs!I330","v":7557.4724106280182},{"$f":"J283*Inputs!J330","v":2869.926231884057},{"$f":"K283*Inputs!K330","v":2869.926231884057},{"$f":"L283*Inputs!L330","v":2869.9262318840565},{"$f":"M283*Inputs!M330","v":2914.383601139411},{"$f":"N283*Inputs!N330","v":2973.7832342774145},{"$f":"O283*Inputs!O330","v":3045.3700882463108},{"$f":"P283*Inputs!P330","v":3118.4210353938274},{"$f":"Q283*Inputs!Q330","v":3180.8931827502461}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":5920624.5573490011},{"$f":"I286*Inputs!I333","v":5336873.4361747215},{"$f":"J286*Inputs!J333","v":4019518.0096710613},{"$f":"K286*Inputs!K333","v":3842612.9442908065},{"$f":"L286*Inputs!L333","v":3635096.5396294626},{"$f":"M286*Inputs!M333","v":3492061.9729144252},{"$f":"N286*Inputs!N333","v":3388596.0990132969},{"$f":"O286*Inputs!O333","v":3359123.2042424968},{"$f":"P286*Inputs!P333","v":3339914.7798969727},{"$f":"Q286*Inputs!Q333","v":3307998.4554480426}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":123318.98357495377},{"$f":"I287*Inputs!I334","v":5432.5543425089754},{"$f":"J287*Inputs!J334","v":45633.456477075393},{"$f":"K287*Inputs!K334","v":43732.062457197266},{"$f":"L287*Inputs!L334","v":41287.413003068221},{"$f":"M287*Inputs!M334","v":39720.303333209391},{"$f":"N287*Inputs!N334","v":38559.662641667397},{"$f":"O287*Inputs!O334","v":38334.964775667257},{"$f":"P287*Inputs!P334","v":38073.939146438286},{"$f":"Q287*Inputs!Q334","v":37632.446090920042}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":26487.9797521375},{"$f":"I288*Inputs!I335","v":79463.939256412501},{"$f":"J288*Inputs!J335","v":49833.317838767143},{"$f":"K288*Inputs!K335","v":47588.573791975847},{"$f":"L288*Inputs!L335","v":44894.880935826266},{"$f":"M288*Inputs!M335","v":43310.820380966543},{"$f":"N288*Inputs!N335","v":41867.584774043426},{"$f":"O288*Inputs!O335","v":41446.267021993423},{"$f":"P288*Inputs!P335","v":40976.996973156987},{"$f":"Q288*Inputs!Q335","v":40802.711819053082}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":993091.24518396147},{"$f":"I289*Inputs!I336","v":886129.31993653683},{"$f":"J289*Inputs!J336","v":886306.60489551048},{"$f":"K289*Inputs!K336","v":847303.91392131138},{"$f":"L289*Inputs!L336","v":801564.39450611442},{"$f":"M289*Inputs!M336","v":770053.62229385553},{"$f":"N289*Inputs!N336","v":747232.62008187443},{"$f":"O289*Inputs!O336","v":740764.53938196413},{"$f":"P289*Inputs!P336","v":736509.02317025419},{"$f":"Q289*Inputs!Q336","v":729452.82013961778}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":13112.947645472104},{"$f":"J290*Inputs!J337","v":7990.7024714595627},{"$f":"K290*Inputs!K337","v":7580.9228575385596},{"$f":"L290*Inputs!L337","v":7171.1432436175546},{"$f":"M290*Inputs!M337","v":6866.1023634715348},{"$f":"N290*Inputs!N337","v":6581.4353858210279},{"$f":"O290*Inputs!O337","v":6522.4529038969404},{"$f":"P290*Inputs!P337","v":6456.2801751091902},{"$f":"Q290*Inputs!Q337","v":6358.530167843036}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":2335.8943492110993},{"$f":"J291*Inputs!J338","v":1668.4959637222139},{"$f":"K291*Inputs!K338","v":1601.7561251733255},{"$f":"L291*Inputs!L338","v":1535.0162866244364},{"$f":"M291*Inputs!M338","v":1491.0211818933867},{"$f":"N291*Inputs!N338","v":1452.2554710056988},{"$f":"O291*Inputs!O338","v":1416.3953467037009},{"$f":"P291*Inputs!P338","v":1377.8526319706984},{"$f":"Q291*Inputs!Q338","v":1331.4841725864217}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":2874.4376811594202},{"$f":"K292*Inputs!K339","v":2874.4376811594202},{"$f":"L292*Inputs!L339","v":2874.4376811594202},{"$f":"M292*Inputs!M339","v":2918.9649362411365},{"$f":"N292*Inputs!N339","v":2978.4579440550801},{"$f":"O292*Inputs!O339","v":3050.1573306935893},{"$f":"P292*Inputs!P339","v":3123.3231120270557},{"$f":"Q292*Inputs!Q339","v":3185.8934639717281}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":1676.3793599033816},{"$f":"M294*Inputs!M341","v":1702.347768215519},{"$f":"N294*Inputs!N341","v":1737.0442415506579},{"$f":"O294*Inputs!O341","v":1778.8595060339869},{"$f":"P294*Inputs!P341","v":1821.5299756296802},{"$f":"Q294*Inputs!Q341","v":1858.0211638817177}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":4598.6491449275363},{"$f":"M295*Inputs!M342","v":4669.8857644756454},{"$f":"N295*Inputs!N342","v":4765.0652395103607},{"$f":"O295*Inputs!O342","v":4879.7730048650137},{"$f":"P295*Inputs!P342","v":4996.8267715799657},{"$f":"Q295*Inputs!Q342","v":5096.9295142326164}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":126646.45135869566},{"$f":"M296*Inputs!M343","v":128608.30249980932},{"$f":"N296*Inputs!N343","v":131229.53807909382},{"$f":"O296*Inputs!O343","v":134388.58130409764},{"$f":"P296*Inputs!P343","v":137612.23323000487},{"$f":"Q296*Inputs!Q343","v":140369.05522896396}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":4428.5189645519858},{"$f":"L297*Inputs!L344","v":6888.8072781919773},{"$f":"M297*Inputs!M344","v":9660.4802931846716},{"$f":"N297*Inputs!N344","v":12916.561370241279},{"$f":"O297*Inputs!O344","v":15838.187531510815},{"$f":"P297*Inputs!P344","v":19782.525806457379},{"$f":"Q297*Inputs!Q344","v":25632.573350712137}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":818.60942028985517},{"$f":"M299*Inputs!M346","v":829.74123406028411},{"$f":"N299*Inputs!N346","v":844.61448601376992},{"$f":"O299*Inputs!O346","v":862.53933267339721},{"$f":"P299*Inputs!P346","v":880.83077800676392},{"$f":"Q299*Inputs!Q346","v":896.47336599293214}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":818.60942028985517},{"$f":"M300*Inputs!M347","v":829.74123406028411},{"$f":"N300*Inputs!N347","v":844.61448601376992},{"$f":"O300*Inputs!O347","v":862.53933267339721},{"$f":"P300*Inputs!P347","v":880.83077800676392},{"$f":"Q300*Inputs!Q347","v":896.47336599293214}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":188850.55565217391},{"$f":"I302*Inputs!I349","v":94856.443478260859},{"$f":"J302*Inputs!J349","v":88388.958695652167},{"$f":"K302*Inputs!K349","v":88388.958695652167},{"$f":"L302*Inputs!L349","v":88388.958695652167},{"$f":"M302*Inputs!M349","v":89758.171789414948},{"$f":"N302*Inputs!N349","v":91587.581779693719},{"$f":"O302*Inputs!O349","v":93792.337918827863},{"$f":"P302*Inputs!P349","v":96042.185694831962},{"$f":"Q302*Inputs!Q349","v":97966.224017130633}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":4378.4474043617047},{"$f":"N303*Inputs!N350","v":4467.68691608262},{"$f":"O303*Inputs!O350","v":4575.2359960403837},{"$f":"P303*Inputs!P350","v":4684.9846680405835},{"$f":"Q303*Inputs!Q350","v":4778.8401959575922}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":3351738.0581159419},{"$f":"J304*Inputs!J351","v":3915020.0522101447},{"$f":"K304*Inputs!K351","v":3915020.0522101447},{"$f":"L304*Inputs!L351","v":3915020.0522101447},{"$f":"M304*Inputs!M351","v":3975666.7302221307},{"$f":"N304*Inputs!N351","v":4056696.9505273197},{"$f":"O304*Inputs!O351","v":4154352.4113713023},{"$f":"P304*Inputs!P351","v":4254005.1201197505},{"$f":"Q304*Inputs!Q351","v":4339226.7215977926}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":2401951.9873188408},{"$f":"I305*Inputs!I352","v":2382154.2977898549},{"$f":"J305*Inputs!J352","v":2689647.2687318842},{"$f":"K305*Inputs!K352","v":2689647.2687318842},{"$f":"L305*Inputs!L352","v":2689647.2687318842},{"$f":"M305*Inputs!M352","v":2731311.9779025344},{"$f":"N305*Inputs!N352","v":2786980.3289766391},{"$f":"O305*Inputs!O352","v":2854070.3412966253},{"$f":"P305*Inputs!P352","v":2922532.4774626163},{"$f":"Q305*Inputs!Q352","v":2981080.3379066456}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":986758.52547101467},{"$f":"I306*Inputs!I353","v":1324648.6748913042},{"$f":"J306*Inputs!J353","v":2155971.9827536233},{"$f":"K306*Inputs!K353","v":2155971.9827536233},{"$f":"L306*Inputs!L353","v":2155971.9827536233},{"$f":"M306*Inputs!M353","v":2189369.6504276646},{"$f":"N306*Inputs!N353","v":2233992.3809385127},{"$f":"O306*Inputs!O353","v":2287770.5058867265},{"$f":"P306*Inputs!P353","v":2342648.5001758933},{"$f":"Q306*Inputs!Q353","v":2389579.3926519947}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":246080.60988405798},{"$f":"J307*Inputs!J354","v":498887.40394202893},{"$f":"K307*Inputs!K354","v":498887.40394202893},{"$f":"L307*Inputs!L354","v":498887.40394202899},{"$f":"M307*Inputs!M354","v":506615.55433401163},{"$f":"N307*Inputs!N354","v":516941.16077019967},{"$f":"O307*Inputs!O354","v":529385.30631517922},{"$f":"P307*Inputs!P354","v":542083.95932341588},{"$f":"Q307*Inputs!Q354","v":552943.66960693302}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":826.28804710144914},{"$f":"M309*Inputs!M356","v":839.08788579178349},{"$f":"N309*Inputs!N356","v":856.18979117139384},{"$f":"O309*Inputs!O356","v":876.80055151322472},{"$f":"P309*Inputs!P356","v":897.83284279194777},{"$f":"Q309*Inputs!Q356","v":915.81936386133475}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":56014.739269230224},{"$f":"N310*Inputs!N357","v":57156.406056544125},{"$f":"O310*Inputs!O357","v":58532.312426112119},{"$f":"P310*Inputs!P357","v":59936.3588104792},{"$f":"Q310*Inputs!Q357","v":61137.079623069068}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":14003.684817307556},{"$f":"N311*Inputs!N358","v":14289.101514136031},{"$f":"O311*Inputs!O358","v":14633.07810652803},{"$f":"P311*Inputs!P358","v":14984.0897026198},{"$f":"Q311*Inputs!Q358","v":15284.269905767267}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":53318.537812644296},{"$f":"N312*Inputs!N359","v":51684.98926269215},{"$f":"O312*Inputs!O359","v":51304.165300137836},{"$f":"P312*Inputs!P359","v":51108.541317669238},{"$f":"Q312*Inputs!Q359","v":50677.554131306613}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":24096.47858639761},{"$f":"N313*Inputs!N360","v":23271.09079460437},{"$f":"O313*Inputs!O360","v":22979.059938009268},{"$f":"P313*Inputs!P360","v":22794.251762712338},{"$f":"Q313*Inputs!Q360","v":22522.998429513998}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":43784.474043617047},{"$f":"N314*Inputs!N361","v":42443.025702784893},{"$f":"O314*Inputs!O361","v":42092.171163571526},{"$f":"P314*Inputs!P361","v":41930.612778963223},{"$f":"Q314*Inputs!Q361","v":41575.90970483105}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":666240.02021963242},{"$f":"N315*Inputs!N362","v":679819.01948638307},{"$f":"O315*Inputs!O362","v":696184.06731915672},{"$f":"P315*Inputs!P362","v":712883.81284531089},{"$f":"Q315*Inputs!Q362","v":727165.20143864211}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":4857.3060018990182},{"$f":"N316*Inputs!N363","v":4758.0531748438625},{"$f":"O316*Inputs!O363","v":4669.5674686443435},{"$f":"P316*Inputs!P363","v":4677.6315530907414},{"$f":"Q316*Inputs!Q363","v":4665.3100013670273}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H669)","v":22208165.286111828},{"$f":"SUM(I361:I669)","v":25239710.964325018},26429179.303035524,26213041.16615063,{"$f":"SUM(L361:L669)","v":26092015.655376188},28426389.723208126,28783514.888423238,29335541.299656205,29913554.818666186,30390775.833594192]

{"sheet":"Calc Cost build up","index":6,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[[3,7,3,15]]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up"]
[null,null,null,null,null,null,null,"Cells will turn red if the prices do not equal the sum of the Labour, Overtime, Overheads and Materials components"]
[]
[null,"Cost build up tariffs ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!H$32:H$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!I$32:I$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!J$32:J$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!K$32:K$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!L$32:L$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!M$32:M$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!N$32:N$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!O$32:O$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!P$32:P$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!Q$32:Q$49)*Inputs!$H761*Inputs!$J761+(Inputs!$I761*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!H$32:H$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!I$32:I$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!J$32:J$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!K$32:K$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!L$32:L$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!M$32:M$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!N$32:N$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!O$32:O$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!P$32:P$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!Q$32:Q$49)*Inputs!$H762*Inputs!$J762+(Inputs!$I762*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!H$32:H$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!I$32:I$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!J$32:J$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!K$32:K$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!L$32:L$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!M$32:M$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!N$32:N$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!O$32:O$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!P$32:P$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!Q$32:Q$49)*Inputs!$H763*Inputs!$J763+(Inputs!$I763*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!H$32:H$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!I$32:I$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!J$32:J$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!K$32:K$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!L$32:L$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!M$32:M$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!N$32:N$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!O$32:O$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!P$32:P$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!Q$32:Q$49)*Inputs!$H764*Inputs!$J764+(Inputs!$I764*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!H$32:H$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!I$32:I$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!J$32:J$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!K$32:K$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!L$32:L$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!M$32:M$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!N$32:N$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!O$32:O$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!P$32:P$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!Q$32:Q$49)*Inputs!$H765*Inputs!$J765+(Inputs!$I765*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!H$32:H$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!H$20)","v":54.914734434414392},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!I$32:I$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!I$20)","v":56.280970580971072},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!J$32:J$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!J$20)","v":57.129894011841245},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!K$32:K$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!K$20)","v":57.859437585245288},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!L$32:L$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!L$20)","v":58.986914016869733},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!M$32:M$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!M$20)","v":61.398183447113411},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!N$32:N$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!N$20)","v":64.215812458833341},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!O$32:O$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!O$20)","v":67.405698910881242},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!P$32:P$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!P$20)","v":70.748160939583201},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!Q$32:Q$49)*Inputs!$H766*Inputs!$J766+(Inputs!$I766*Inputs!Q$20)","v":73.969614358481621}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!H$32:H$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!H$20)","v":1981.5023733637822},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!I$32:I$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!I$20)","v":2030.8006208170361},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!J$32:J$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!J$20)","v":2061.4325415646886},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!K$32:K$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!K$20)","v":2087.7568484572021},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!L$32:L$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!L$20)","v":2128.4398682001788},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!M$32:M$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!M$20)","v":2215.446318255104},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!N$32:N$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!N$20)","v":2317.1155447656997},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!O$32:O$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!O$20)","v":2432.217031472203},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!P$32:P$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!P$20)","v":2552.823941638751},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!Q$32:Q$49)*Inputs!$H767*Inputs!$J767+(Inputs!$I767*Inputs!Q$20)","v":2669.0644672640146}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!H$32:H$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!H$20)","v":177.52},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!I$32:I$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!I$20)","v":181.93656038647345},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!J$32:J$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!J$20)","v":184.6808309178744},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!K$32:K$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!K$20)","v":187.03918840579709},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!L$32:L$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!L$20)","v":190.68392270531399},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!M$32:M$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!M$20)","v":198.47870772367881},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!N$32:N$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!N$20)","v":207.58711018272925},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!O$32:O$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!O$20)","v":217.89888986808577},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!P$32:P$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!P$20)","v":228.70389266826916},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!Q$32:Q$49)*Inputs!$H768*Inputs!$J768+(Inputs!$I768*Inputs!Q$20)","v":239.11771724217914}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!H$32:H$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!H$20)","v":1774.0478758689628},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!I$32:I$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!I$20)","v":1818.1848157758475},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!J$32:J$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!J$20)","v":1845.6097104752707},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!K$32:K$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!K$20)","v":1869.1779793575879},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!L$32:L$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!L$20)","v":1905.6016676302597},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!M$32:M$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!M$20)","v":1982.5216624037071},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!N$32:N$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!N$20)","v":2072.1837688219916},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!O$32:O$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!O$20)","v":2173.5228448627254},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!P$32:P$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!P$20)","v":2279.6721652308811},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!Q$32:Q$49)*Inputs!$H769*Inputs!$J769+(Inputs!$I769*Inputs!Q$20)","v":2382.0799307850498}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!H$32:H$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!H$20)","v":3204.7844625049675},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!I$32:I$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!I$20)","v":3284.5170228040033},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!J$32:J$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!J$20)","v":3334.0595845432108},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!K$32:K$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!K$20)","v":3376.6352235378413},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!L$32:L$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!L$20)","v":3442.4339383477259},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!M$32:M$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!M$20)","v":3583.1538905526722},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!N$32:N$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!N$20)","v":3747.5886960901153},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!O$32:O$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!O$20)","v":3933.7481784943793},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!P$32:P$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!P$20)","v":4128.8118619742709},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!Q$32:Q$49)*Inputs!$H770*Inputs!$J770+(Inputs!$I770*Inputs!Q$20)","v":4316.8135698929227}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!H$32:H$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!H$20)","v":934.7733517405652},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!I$32:I$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!I$20)","v":958.02979020174348},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!J$32:J$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!J$20)","v":972.48039274072789},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!K$32:K$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!K$20)","v":984.8988792976678},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!L$32:L$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!L$20)","v":1004.0910857947565},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!M$32:M$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!M$20)","v":1043.8333394809708},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!N$32:N$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!N$20)","v":1089.9787053970913},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!O$32:O$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!O$20)","v":1141.9954139421104},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!P$32:P$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!P$20)","v":1196.450923913957},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!Q$32:Q$49)*Inputs!$H771*Inputs!$J771+(Inputs!$I771*Inputs!Q$20)","v":1249.070177723504}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!H$32:H$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!H$20)","v":1983.9883677096927},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!I$32:I$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!I$20)","v":2033.3484647807311},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!J$32:J$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!J$20)","v":2064.0188163588518},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!K$32:K$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!K$20)","v":2090.3761497462992},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!L$32:L$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!L$20)","v":2131.1102104359907},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!M$32:M$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!M$20)","v":2216.9227969721351},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!N$32:N$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!N$20)","v":2316.9025062384462},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!O$32:O$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!O$20)","v":2429.8660043690979},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!P$32:P$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!P$20)","v":2548.1834520693174},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!Q$32:Q$49)*Inputs!$H772*Inputs!$J772+(Inputs!$I772*Inputs!Q$20)","v":2662.3526220382537}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!H$32:H$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!H$20)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!I$32:I$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!I$20)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!J$32:J$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!J$20)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!K$32:K$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!K$20)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!L$32:L$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!L$20)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!M$32:M$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!M$20)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!N$32:N$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!N$20)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!O$32:O$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!O$20)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!P$32:P$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!P$20)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!Q$32:Q$49)*Inputs!$H773*Inputs!$J773+(Inputs!$I773*Inputs!Q$20)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!H$32:H$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!H$20)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!I$32:I$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!I$20)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!J$32:J$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!J$20)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!K$32:K$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!K$20)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!L$32:L$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!L$20)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!M$32:M$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!M$20)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!N$32:N$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!N$20)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!O$32:O$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!O$20)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!P$32:P$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!P$20)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!Q$32:Q$49)*Inputs!$H774*Inputs!$J774+(Inputs!$I774*Inputs!Q$20)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!H$32:H$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!H$20)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!I$32:I$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!I$20)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!J$32:J$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!J$20)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!K$32:K$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!K$20)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!L$32:L$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!L$20)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!M$32:M$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!M$20)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!N$32:N$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!N$20)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!O$32:O$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!O$20)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!P$32:P$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!P$20)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!Q$32:Q$49)*Inputs!$H775*Inputs!$J775+(Inputs!$I775*Inputs!Q$20)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!H$32:H$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!H$20)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!I$32:I$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!I$20)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!J$32:J$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!J$20)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!K$32:K$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!K$20)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!L$32:L$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!L$20)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!M$32:M$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!M$20)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!N$32:N$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!N$20)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!O$32:O$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!O$20)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!P$32:P$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!P$20)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!Q$32:Q$49)*Inputs!$H776*Inputs!$J776+(Inputs!$I776*Inputs!Q$20)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!H$32:H$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!H$20)","v":2647.7865681184098},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!I$32:I$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!I$20)","v":2713.6614513348818},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!J$32:J$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!J$20)","v":2754.5934176053115},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!K$32:K$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!K$20)","v":2789.7693261189615},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!L$32:L$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!L$20)","v":2844.1320938218755},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!M$32:M$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!M$20)","v":2959.1553257914588},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!N$32:N$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!N$20)","v":3093.2828062235335},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!O$32:O$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!O$20)","v":3244.9165991093978},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!P$32:P$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!P$20)","v":3403.7563879570134},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!Q$32:Q$49)*Inputs!$H777*Inputs!$J777+(Inputs!$I777*Inputs!Q$20)","v":3556.9742397910341}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!H$32:H$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!H$20)","v":4135.8224513217147},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!I$32:I$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!I$20)","v":4238.7185171396213},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!J$32:J$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!J$20)","v":4302.6539366769612},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!K$32:K$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!K$20)","v":4357.5984378418643},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!L$32:L$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!L$20)","v":4442.512666914894},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!M$32:M$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!M$20)","v":4622.8745638753644},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!N$32:N$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!N$20)","v":4833.3519186749709},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!O$32:O$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!O$20)","v":5071.4227225539489},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!P$32:P$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!P$20)","v":5320.8338942586224},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!Q$32:Q$49)*Inputs!$H778*Inputs!$J778+(Inputs!$I778*Inputs!Q$20)","v":5561.3441336960814}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!H$32:H$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!H$20)","v":908.4661725380887},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!I$32:I$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!I$20)","v":931.06810871476091},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!J$32:J$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!J$20)","v":945.11203022259599},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!K$32:K$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!K$20)","v":957.18102526839186},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!L$32:L$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!L$20)","v":975.83310852098543},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!M$32:M$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!M$20)","v":1014.8689127753555},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!N$32:N$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!N$20)","v":1060.2901680238353},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!O$32:O$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!O$20)","v":1111.5646631345232},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!P$32:P$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!P$20)","v":1165.2594043361801},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!Q$32:Q$49)*Inputs!$H779*Inputs!$J779+(Inputs!$I779*Inputs!Q$20)","v":1217.0988701562828}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!H$32:H$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!H$20)","v":1957.6811885072163},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!I$32:I$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!I$20)","v":2006.3867832937485},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!J$32:J$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!J$20)","v":2036.6504538407198},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!K$32:K$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!K$20)","v":2062.6582957170231},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!L$32:L$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!L$20)","v":2102.8522331622194},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!M$32:M$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!M$20)","v":2187.9583702665195},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!N$32:N$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!N$20)","v":2287.2139688651905},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!O$32:O$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!O$20)","v":2399.4352535615103},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!P$32:P$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!P$20)","v":2516.9919324915404},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!Q$32:Q$49)*Inputs!$H780*Inputs!$J780+(Inputs!$I780*Inputs!Q$20)","v":2630.3813144710325}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!H$32:H$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!H$20)","v":143.06238160847184},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!I$32:I$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!I$20)","v":146.62166308327198},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!J$32:J$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!J$20)","v":148.83325545596333},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!K$32:K$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!K$20)","v":150.73384265124494},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!L$32:L$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!L$20)","v":153.67111377122563},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!M$32:M$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!M$20)","v":159.95288770573052},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!N$32:N$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!N$20)","v":167.29329863655644},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!O$32:O$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!O$20)","v":175.6035045874857},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!P$32:P$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!P$20)","v":184.31119630605511},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!Q$32:Q$49)*Inputs!$H781*Inputs!$J781+(Inputs!$I781*Inputs!Q$20)","v":192.70363966565623}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!H$32:H$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!H$20)","v":295.75848562570548},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!I$32:I$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!I$20)","v":303.11672814248027},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!J$32:J$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!J$20)","v":307.6888399975636},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!K$32:K$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!K$20)","v":311.61799862302587},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!L$32:L$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!L$20)","v":317.69033468055841},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!M$32:M$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!M$20)","v":330.67689288701132},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!N$32:N$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!N$20)","v":345.85201297352671},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!O$32:O$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!O$20)","v":363.03202843007784},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!P$32:P$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!P$20)","v":381.03378184019357},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!Q$32:Q$49)*Inputs!$H782*Inputs!$J782+(Inputs!$I782*Inputs!Q$20)","v":398.38380992464249}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!H$32:H$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!H$20)","v":286.12476321694368},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!I$32:I$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!I$20)","v":293.24332616654397},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!J$32:J$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!J$20)","v":297.66651091192665},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!K$32:K$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!K$20)","v":301.46768530248988},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!L$32:L$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!L$20)","v":307.34222754245127},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!M$32:M$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!M$20)","v":319.90577541146104},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!N$32:N$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!N$20)","v":334.58659727311289},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!O$32:O$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!O$20)","v":351.2070091749714},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!P$32:P$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!P$20)","v":368.62239261211022},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!Q$32:Q$49)*Inputs!$H783*Inputs!$J783+(Inputs!$I783*Inputs!Q$20)","v":385.40727933131245}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!H$32:H$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!H$20)","v":591.51697125141095},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!I$32:I$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!I$20)","v":606.23345628496054},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!J$32:J$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!J$20)","v":615.37767999512721},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!K$32:K$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!K$20)","v":623.23599724605174},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!L$32:L$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!L$20)","v":635.38066936111682},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!M$32:M$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!M$20)","v":661.35378577402264},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!N$32:N$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!N$20)","v":691.70402594705342},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!O$32:O$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!O$20)","v":726.06405686015569},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!P$32:P$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!P$20)","v":762.06756368038714},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!Q$32:Q$49)*Inputs!$H784*Inputs!$J784+(Inputs!$I784*Inputs!Q$20)","v":796.76761984928498}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!H$32:H$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!H$20)","v":250.35916781482572},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!I$32:I$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!I$20)","v":256.587910395726},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!J$32:J$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!J$20)","v":260.45819704793581},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!K$32:K$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!K$20)","v":263.78422463967865},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!L$32:L$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!L$20)","v":268.92444909964485},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!M$32:M$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!M$20)","v":279.91755348502841},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!N$32:N$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!N$20)","v":292.76327261397375},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!O$32:O$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!O$20)","v":307.30613302809996},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!P$32:P$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!P$20)","v":322.54459353559645},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!Q$32:Q$49)*Inputs!$H785*Inputs!$J785+(Inputs!$I785*Inputs!Q$20)","v":337.23136941489838}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!H$32:H$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!H$20)","v":517.57734984498461},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!I$32:I$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!I$20)","v":530.45427424934041},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!J$32:J$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!J$20)","v":538.45546999573628},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!K$32:K$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!K$20)","v":545.33149759029527},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!L$32:L$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!L$20)","v":555.95808569097721},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!M$32:M$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!M$20)","v":578.68456255226977},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!N$32:N$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!N$20)","v":605.24102270367177},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!O$32:O$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!O$20)","v":635.30604975263623},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!P$32:P$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!P$20)","v":666.80911822033875},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!Q$32:Q$49)*Inputs!$H786*Inputs!$J786+(Inputs!$I786*Inputs!Q$20)","v":697.17166736812442}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!H$32:H$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!H$20)","v":500.71833562965145},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!I$32:I$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!I$20)","v":513.175820791452},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!J$32:J$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!J$20)","v":520.91639409587162},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!K$32:K$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!K$20)","v":527.56844927935731},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!L$32:L$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!L$20)","v":537.84889819928969},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!M$32:M$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!M$20)","v":559.83510697005681},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!N$32:N$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!N$20)","v":585.52654522794751},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!O$32:O$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!O$20)","v":614.61226605619993},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!P$32:P$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!P$20)","v":645.0891870711929},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!Q$32:Q$49)*Inputs!$H787*Inputs!$J787+(Inputs!$I787*Inputs!Q$20)","v":674.46273882979676}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!H$32:H$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!H$20)","v":1035.1546996899692},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!I$32:I$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!I$20)","v":1060.9085484986808},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!J$32:J$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!J$20)","v":1076.9109399914726},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!K$32:K$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!K$20)","v":1090.6629951805905},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!L$32:L$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!L$20)","v":1111.9161713819544},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!M$32:M$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!M$20)","v":1157.3691251045395},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!N$32:N$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!N$20)","v":1210.4820454073435},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!O$32:O$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!O$20)","v":1270.6120995052725},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!P$32:P$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!P$20)","v":1333.6182364406775},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!Q$32:Q$49)*Inputs!$H788*Inputs!$J788+(Inputs!$I788*Inputs!Q$20)","v":1394.3433347362488}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!H$32:H$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!H$20)","v":419.61341163649831},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!I$32:I$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!I$20)","v":430.05306897914545},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!J$32:J$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!J$20)","v":436.539846357101},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!K$32:K$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!K$20)","v":442.11442066628149},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!L$32:L$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!L$20)","v":450.72967187137863},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!M$32:M$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!M$20)","v":468.91468480866104},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!N$32:N$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!N$20)","v":490.11010995480075},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!O$32:O$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!O$20)","v":514.06433890978917},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!P$32:P$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!P$20)","v":539.15526185581405},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!Q$32:Q$49)*Inputs!$H789*Inputs!$J789+(Inputs!$I789*Inputs!Q$20)","v":563.362706060905}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!H$32:H$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!H$20)","v":376.69469715395678},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!I$32:I$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!I$20)","v":386.06657005416389},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!J$32:J$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!J$20)","v":391.88986972031199},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!K$32:K$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!K$20)","v":396.89426787090804},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!L$32:L$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!L$20)","v":404.62833774001098},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!M$32:M$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!M$20)","v":420.92881849694191},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!N$32:N$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!N$20)","v":439.92212036383381},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!O$32:O$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!O$20)","v":461.38328753354347},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!P$32:P$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!P$20)","v":483.86190296399747},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!Q$32:Q$49)*Inputs!$H790*Inputs!$J790+(Inputs!$I790*Inputs!Q$20)","v":505.55161416120825}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!H$32:H$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!I$32:I$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!J$32:J$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!K$32:K$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!L$32:L$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!M$32:M$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!N$32:N$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!O$32:O$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!P$32:P$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!Q$32:Q$49)*Inputs!$H791*Inputs!$J791+(Inputs!$I791*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!H$32:H$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!H$20)","v":712.48},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!I$32:I$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!I$20)","v":730.20595169082128},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!J$32:J$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!J$20)","v":741.22013526570038},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!K$32:K$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!K$20)","v":750.68544927536209},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!L$32:L$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!L$20)","v":765.31366183574846},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!M$32:M$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!M$20)","v":796.5981843114389},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!N$32:N$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!N$20)","v":833.15493613672197},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!O$32:O$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!O$20)","v":874.54146605009976},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!P$32:P$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!P$20)","v":917.90755660369734},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!Q$32:Q$49)*Inputs!$H792*Inputs!$J792+(Inputs!$I792*Inputs!Q$20)","v":959.70364567771367}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!H$32:H$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!H$20)","v":356.24},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!I$32:I$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!I$20)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!J$32:J$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!J$20)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!K$32:K$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!K$20)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!L$32:L$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!L$20)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!M$32:M$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!M$20)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!N$32:N$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!N$20)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!O$32:O$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!O$20)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!P$32:P$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!P$20)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!Q$32:Q$49)*Inputs!$H793*Inputs!$J793+(Inputs!$I793*Inputs!Q$20)","v":479.85182283885683}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!H$32:H$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!H$20)","v":534.36},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!I$32:I$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!I$20)","v":547.65446376811599},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!J$32:J$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!J$20)","v":555.91510144927531},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!K$32:K$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!K$20)","v":563.01408695652162},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!L$32:L$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!L$20)","v":573.98524637681135},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!M$32:M$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!M$20)","v":597.44863823357923},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!N$32:N$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!N$20)","v":624.86620210254148},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!O$32:O$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!O$20)","v":655.90609953757485},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!P$32:P$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!P$20)","v":688.43066745277304},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!Q$32:Q$49)*Inputs!$H794*Inputs!$J794+(Inputs!$I794*Inputs!Q$20)","v":719.77773425828525}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!H$32:H$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!I$32:I$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!J$32:J$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!K$32:K$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!L$32:L$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!M$32:M$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!N$32:N$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!O$32:O$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!P$32:P$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!Q$32:Q$49)*Inputs!$H795*Inputs!$J795+(Inputs!$I795*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!H$32:H$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!I$32:I$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!J$32:J$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!K$32:K$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!L$32:L$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!M$32:M$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!N$32:N$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!O$32:O$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!P$32:P$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!Q$32:Q$49)*Inputs!$H796*Inputs!$J796+(Inputs!$I796*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!H$32:H$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!I$32:I$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!J$32:J$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!K$32:K$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!L$32:L$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!M$32:M$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!N$32:N$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!O$32:O$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!P$32:P$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!Q$32:Q$49)*Inputs!$H797*Inputs!$J797+(Inputs!$I797*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!H$32:H$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!I$32:I$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!J$32:J$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!K$32:K$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!L$32:L$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!M$32:M$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!N$32:N$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!O$32:O$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!P$32:P$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!Q$32:Q$49)*Inputs!$H798*Inputs!$J798+(Inputs!$I798*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!H$32:H$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!I$32:I$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!J$32:J$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!K$32:K$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!L$32:L$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!M$32:M$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!N$32:N$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!O$32:O$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!P$32:P$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!Q$32:Q$49)*Inputs!$H799*Inputs!$J799+(Inputs!$I799*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!H$32:H$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!H$20)","v":801.54},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!I$32:I$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!I$20)","v":821.48169565217393},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!J$32:J$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!J$20)","v":833.87265217391291},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!K$32:K$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!K$20)","v":844.52113043478232},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!L$32:L$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!L$20)","v":860.97786956521702},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!M$32:M$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!M$20)","v":896.17295735036873},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!N$32:N$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!N$20)","v":937.29930315381216},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!O$32:O$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!O$20)","v":983.85914930636227},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!P$32:P$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!P$20)","v":1032.6460011791596},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!Q$32:Q$49)*Inputs!$H800*Inputs!$J800+(Inputs!$I800*Inputs!Q$20)","v":1079.6666013874278}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!H$32:H$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!H$20)","v":356.24},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!I$32:I$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!I$20)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!J$32:J$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!J$20)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!K$32:K$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!K$20)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!L$32:L$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!L$20)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!M$32:M$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!M$20)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!N$32:N$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!N$20)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!O$32:O$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!O$20)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!P$32:P$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!P$20)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!Q$32:Q$49)*Inputs!$H801*Inputs!$J801+(Inputs!$I801*Inputs!Q$20)","v":479.85182283885683}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!H$32:H$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!H$20)","v":445.3},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!I$32:I$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!I$20)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!J$32:J$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!J$20)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!K$32:K$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!K$20)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!L$32:L$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!L$20)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!M$32:M$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!M$20)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!N$32:N$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!N$20)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!O$32:O$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!O$20)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!P$32:P$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!P$20)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!Q$32:Q$49)*Inputs!$H802*Inputs!$J802+(Inputs!$I802*Inputs!Q$20)","v":599.81477854857098}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!H$32:H$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!H$20)","v":445.3},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!I$32:I$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!I$20)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!J$32:J$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!J$20)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!K$32:K$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!K$20)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!L$32:L$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!L$20)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!M$32:M$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!M$20)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!N$32:N$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!N$20)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!O$32:O$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!O$20)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!P$32:P$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!P$20)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!Q$32:Q$49)*Inputs!$H803*Inputs!$J803+(Inputs!$I803*Inputs!Q$20)","v":599.81477854857098}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!H$32:H$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!H$20)","v":267.18},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!I$32:I$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!I$20)","v":273.82723188405799},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!J$32:J$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!J$20)","v":277.95755072463766},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!K$32:K$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!K$20)","v":281.50704347826081},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!L$32:L$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!L$20)","v":286.99262318840567},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!M$32:M$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!M$20)","v":298.72431911678962},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!N$32:N$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!N$20)","v":312.43310105127074},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!O$32:O$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!O$20)","v":327.95304976878742},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!P$32:P$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!P$20)","v":344.21533372638652},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!Q$32:Q$49)*Inputs!$H804*Inputs!$J804+(Inputs!$I804*Inputs!Q$20)","v":359.88886712914262}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!H$32:H$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!H$20)","v":534.36},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!I$32:I$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!I$20)","v":547.65446376811599},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!J$32:J$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!J$20)","v":555.91510144927531},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!K$32:K$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!K$20)","v":563.01408695652162},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!L$32:L$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!L$20)","v":573.98524637681135},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!M$32:M$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!M$20)","v":597.44863823357923},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!N$32:N$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!N$20)","v":624.86620210254148},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!O$32:O$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!O$20)","v":655.90609953757485},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!P$32:P$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!P$20)","v":688.43066745277304},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!Q$32:Q$49)*Inputs!$H805*Inputs!$J805+(Inputs!$I805*Inputs!Q$20)","v":719.77773425828525}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!H$32:H$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!H$20)","v":356.24},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!I$32:I$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!I$20)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!J$32:J$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!J$20)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!K$32:K$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!K$20)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!L$32:L$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!L$20)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!M$32:M$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!M$20)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!N$32:N$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!N$20)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!O$32:O$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!O$20)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!P$32:P$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!P$20)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!Q$32:Q$49)*Inputs!$H806*Inputs!$J806+(Inputs!$I806*Inputs!Q$20)","v":479.85182283885683}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!H$32:H$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!H$20)","v":623.42000000000007},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!I$32:I$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!I$20)","v":638.93020772946863},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!J$32:J$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!J$20)","v":648.56761835748785},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!K$32:K$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!K$20)","v":656.84976811594186},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!L$32:L$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!L$20)","v":669.6494541062799},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!M$32:M$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!M$20)","v":697.02341127250907},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!N$32:N$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!N$20)","v":729.01056911963178},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!O$32:O$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!O$20)","v":765.22378279383724},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!P$32:P$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!P$20)","v":803.16911202823519},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!Q$32:Q$49)*Inputs!$H807*Inputs!$J807+(Inputs!$I807*Inputs!Q$20)","v":839.74068996799951}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!H$32:H$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!H$20)","v":356.24},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!I$32:I$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!I$20)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!J$32:J$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!J$20)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!K$32:K$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!K$20)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!L$32:L$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!L$20)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!M$32:M$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!M$20)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!N$32:N$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!N$20)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!O$32:O$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!O$20)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!P$32:P$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!P$20)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!Q$32:Q$49)*Inputs!$H808*Inputs!$J808+(Inputs!$I808*Inputs!Q$20)","v":479.85182283885683}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!H$32:H$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!H$20)","v":712.48},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!I$32:I$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!I$20)","v":730.20595169082128},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!J$32:J$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!J$20)","v":741.22013526570038},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!K$32:K$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!K$20)","v":750.68544927536209},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!L$32:L$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!L$20)","v":765.31366183574846},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!M$32:M$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!M$20)","v":796.5981843114389},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!N$32:N$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!N$20)","v":833.15493613672197},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!O$32:O$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!O$20)","v":874.54146605009976},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!P$32:P$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!P$20)","v":917.90755660369734},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!Q$32:Q$49)*Inputs!$H809*Inputs!$J809+(Inputs!$I809*Inputs!Q$20)","v":959.70364567771367}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!H$32:H$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!H$20)","v":445.3},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!I$32:I$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!I$20)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!J$32:J$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!J$20)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!K$32:K$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!K$20)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!L$32:L$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!L$20)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!M$32:M$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!M$20)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!N$32:N$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!N$20)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!O$32:O$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!O$20)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!P$32:P$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!P$20)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!Q$32:Q$49)*Inputs!$H810*Inputs!$J810+(Inputs!$I810*Inputs!Q$20)","v":599.81477854857098}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!H$32:H$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!H$20)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!I$32:I$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!I$20)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!J$32:J$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!J$20)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!K$32:K$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!K$20)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!L$32:L$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!L$20)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!M$32:M$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!M$20)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!N$32:N$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!N$20)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!O$32:O$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!O$20)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!P$32:P$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!P$20)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!Q$32:Q$49)*Inputs!$H811*Inputs!$J811+(Inputs!$I811*Inputs!Q$20)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!H$32:H$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!H$20)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!I$32:I$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!I$20)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!J$32:J$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!J$20)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!K$32:K$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!K$20)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!L$32:L$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!L$20)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!M$32:M$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!M$20)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!N$32:N$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!N$20)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!O$32:O$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!O$20)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!P$32:P$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!P$20)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!Q$32:Q$49)*Inputs!$H812*Inputs!$J812+(Inputs!$I812*Inputs!Q$20)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!H$32:H$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!H$20)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!I$32:I$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!I$20)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!J$32:J$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!J$20)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!K$32:K$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!K$20)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!L$32:L$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!L$20)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!M$32:M$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!M$20)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!N$32:N$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!N$20)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!O$32:O$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!O$20)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!P$32:P$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!P$20)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!Q$32:Q$49)*Inputs!$H813*Inputs!$J813+(Inputs!$I813*Inputs!Q$20)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!H$32:H$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!H$20)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!I$32:I$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!I$20)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!J$32:J$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!J$20)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!K$32:K$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!K$20)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!L$32:L$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!L$20)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!M$32:M$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!M$20)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!N$32:N$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!N$20)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!O$32:O$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!O$20)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!P$32:P$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!P$20)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!Q$32:Q$49)*Inputs!$H814*Inputs!$J814+(Inputs!$I814*Inputs!Q$20)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!H$32:H$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!H$20)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!I$32:I$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!I$20)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!J$32:J$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!J$20)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!K$32:K$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!K$20)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!L$32:L$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!L$20)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!M$32:M$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!M$20)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!N$32:N$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!N$20)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!O$32:O$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!O$20)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!P$32:P$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!P$20)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!Q$32:Q$49)*Inputs!$H815*Inputs!$J815+(Inputs!$I815*Inputs!Q$20)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!H$32:H$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!H$20)","v":57.531112887159146},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!I$32:I$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!I$20)","v":58.962442507298618},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!J$32:J$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!J$20)","v":59.851812368356136},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!K$32:K$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!K$20)","v":60.616114592702445},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!L$32:L$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!L$20)","v":61.79730893941948},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!M$32:M$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!M$20)","v":64.323461805703189},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!N$32:N$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!N$20)","v":67.275335003615027},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!O$32:O$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!O$20)","v":70.617201616648828},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!P$32:P$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!P$20)","v":74.118913175027714},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!Q$32:Q$49)*Inputs!$H816*Inputs!$J816+(Inputs!$I816*Inputs!Q$20)","v":77.493850743463298}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!H$32:H$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!H$20)","v":157.92327790551292},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!I$32:I$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!I$20)","v":161.85228699350031},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!J$32:J$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!J$20)","v":164.29361302875461},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!K$32:K$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!K$20)","v":166.39162759030125},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!L$32:L$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!L$20)","v":169.63401373087336},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!M$32:M$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!M$20)","v":176.56831972833257},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!N$32:N$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!N$20)","v":184.6712307964707},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!O$32:O$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!O$20)","v":193.84467631782593},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!P$32:P$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!P$20)","v":203.45689725058395},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!Q$32:Q$49)*Inputs!$H817*Inputs!$J817+(Inputs!$I817*Inputs!Q$20)","v":212.72112275894835}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!H$32:H$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!I$32:I$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!J$32:J$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!K$32:K$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!L$32:L$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!M$32:M$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!N$32:N$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!O$32:O$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!P$32:P$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!Q$32:Q$49)*Inputs!$H818*Inputs!$J818+(Inputs!$I818*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!H$32:H$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!I$32:I$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!J$32:J$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!K$32:K$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!L$32:L$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!M$32:M$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!N$32:N$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!O$32:O$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!P$32:P$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!Q$32:Q$49)*Inputs!$H819*Inputs!$J819+(Inputs!$I819*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!H$32:H$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!I$32:I$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!J$32:J$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!K$32:K$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!L$32:L$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!M$32:M$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!N$32:N$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!O$32:O$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!P$32:P$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!Q$32:Q$49)*Inputs!$H820*Inputs!$J820+(Inputs!$I820*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!H$32:H$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!I$32:I$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!J$32:J$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!K$32:K$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!L$32:L$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!M$32:M$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!N$32:N$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!O$32:O$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!P$32:P$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!Q$32:Q$49)*Inputs!$H821*Inputs!$J821+(Inputs!$I821*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!H$32:H$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!I$32:I$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!J$32:J$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!K$32:K$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!L$32:L$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!M$32:M$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!N$32:N$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!O$32:O$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!P$32:P$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!Q$32:Q$49)*Inputs!$H822*Inputs!$J822+(Inputs!$I822*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!H$32:H$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!I$32:I$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!J$32:J$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!K$32:K$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!L$32:L$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!M$32:M$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!N$32:N$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!O$32:O$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!P$32:P$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!Q$32:Q$49)*Inputs!$H823*Inputs!$J823+(Inputs!$I823*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!H$32:H$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!I$32:I$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!J$32:J$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!K$32:K$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!L$32:L$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!M$32:M$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!N$32:N$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!O$32:O$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!P$32:P$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!Q$32:Q$49)*Inputs!$H824*Inputs!$J824+(Inputs!$I824*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!H$32:H$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!I$32:I$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!J$32:J$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!K$32:K$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!L$32:L$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!M$32:M$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!N$32:N$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!O$32:O$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!P$32:P$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!Q$32:Q$49)*Inputs!$H825*Inputs!$J825+(Inputs!$I825*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!H$32:H$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!I$32:I$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!J$32:J$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!K$32:K$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!L$32:L$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!M$32:M$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!N$32:N$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!O$32:O$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!P$32:P$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!Q$32:Q$49)*Inputs!$H826*Inputs!$J826+(Inputs!$I826*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!H$32:H$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!I$32:I$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!J$32:J$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!K$32:K$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!L$32:L$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!M$32:M$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!N$32:N$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!O$32:O$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!P$32:P$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!Q$32:Q$49)*Inputs!$H827*Inputs!$J827+(Inputs!$I827*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!H$32:H$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!I$32:I$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!J$32:J$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!K$32:K$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!L$32:L$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!M$32:M$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!N$32:N$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!O$32:O$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!P$32:P$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!Q$32:Q$49)*Inputs!$H828*Inputs!$J828+(Inputs!$I828*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!H$32:H$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!I$32:I$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!J$32:J$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!K$32:K$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!L$32:L$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!M$32:M$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!N$32:N$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!O$32:O$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!P$32:P$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!Q$32:Q$49)*Inputs!$H829*Inputs!$J829+(Inputs!$I829*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!H$32:H$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!H$20)","v":714.05},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!I$32:I$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!I$20)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!J$32:J$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!J$20)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!K$32:K$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!K$20)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!L$32:L$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!L$20)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!M$32:M$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!M$20)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!N$32:N$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!N$20)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!O$32:O$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!O$20)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!P$32:P$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!P$20)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!Q$32:Q$49)*Inputs!$H830*Inputs!$J830+(Inputs!$I830*Inputs!Q$20)","v":961.81842044151631}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!H$32:H$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!I$32:I$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!J$32:J$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!K$32:K$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!L$32:L$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!M$32:M$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!N$32:N$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!O$32:O$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!P$32:P$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!Q$32:Q$49)*Inputs!$H831*Inputs!$J831+(Inputs!$I831*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!H$32:H$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!I$32:I$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!J$32:J$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!K$32:K$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!L$32:L$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!M$32:M$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!N$32:N$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!O$32:O$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!P$32:P$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!Q$32:Q$49)*Inputs!$H832*Inputs!$J832+(Inputs!$I832*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!H$32:H$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!I$32:I$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!J$32:J$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!K$32:K$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!L$32:L$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!M$32:M$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!N$32:N$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!O$32:O$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!P$32:P$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!Q$32:Q$49)*Inputs!$H833*Inputs!$J833+(Inputs!$I833*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!H$32:H$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!I$32:I$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!J$32:J$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!K$32:K$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!L$32:L$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!M$32:M$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!N$32:N$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!O$32:O$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!P$32:P$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!Q$32:Q$49)*Inputs!$H834*Inputs!$J834+(Inputs!$I834*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!H$32:H$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!I$32:I$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!J$32:J$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!K$32:K$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!L$32:L$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!M$32:M$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!N$32:N$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!O$32:O$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!P$32:P$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!Q$32:Q$49)*Inputs!$H835*Inputs!$J835+(Inputs!$I835*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!H$32:H$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!H$20)","v":714.05},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!I$32:I$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!I$20)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!J$32:J$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!J$20)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!K$32:K$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!K$20)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!L$32:L$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!L$20)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!M$32:M$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!M$20)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!N$32:N$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!N$20)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!O$32:O$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!O$20)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!P$32:P$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!P$20)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!Q$32:Q$49)*Inputs!$H836*Inputs!$J836+(Inputs!$I836*Inputs!Q$20)","v":961.81842044151631}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!H$32:H$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!I$32:I$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!J$32:J$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!K$32:K$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!L$32:L$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!M$32:M$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!N$32:N$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!O$32:O$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!P$32:P$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!Q$32:Q$49)*Inputs!$H837*Inputs!$J837+(Inputs!$I837*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!H$32:H$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!I$32:I$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!J$32:J$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!K$32:K$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!L$32:L$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!M$32:M$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!N$32:N$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!O$32:O$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!P$32:P$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!Q$32:Q$49)*Inputs!$H838*Inputs!$J838+(Inputs!$I838*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!H$32:H$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!I$32:I$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!J$32:J$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!K$32:K$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!L$32:L$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!M$32:M$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!N$32:N$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!O$32:O$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!P$32:P$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!Q$32:Q$49)*Inputs!$H839*Inputs!$J839+(Inputs!$I839*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!H$32:H$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!H$20)","v":571.24},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!I$32:I$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!I$20)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!J$32:J$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!J$20)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!K$32:K$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!K$20)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!L$32:L$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!L$20)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!M$32:M$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!M$20)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!N$32:N$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!N$20)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!O$32:O$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!O$20)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!P$32:P$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!P$20)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!Q$32:Q$49)*Inputs!$H840*Inputs!$J840+(Inputs!$I840*Inputs!Q$20)","v":769.45473635321309}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!H$32:H$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!H$20)","v":856.86},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!I$32:I$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!I$20)","v":878.17801449275362},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!J$32:J$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!J$20)","v":891.4241594202897},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!K$32:K$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!K$20)","v":902.80756521739113},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!L$32:L$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!L$20)","v":920.40010144927521},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!M$32:M$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!M$20)","v":958.02425360585517},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!N$32:N$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!N$20)","v":1001.9890222576239},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!O$32:O$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!O$20)","v":1051.7622959236592},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!P$32:P$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!P$20)","v":1103.9162768799747},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!Q$32:Q$49)*Inputs!$H841*Inputs!$J841+(Inputs!$I841*Inputs!Q$20)","v":1154.1821045298198}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!H$32:H$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!H$20)","v":714.05},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!I$32:I$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!I$20)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!J$32:J$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!J$20)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!K$32:K$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!K$20)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!L$32:L$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!L$20)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!M$32:M$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!M$20)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!N$32:N$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!N$20)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!O$32:O$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!O$20)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!P$32:P$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!P$20)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!Q$32:Q$49)*Inputs!$H842*Inputs!$J842+(Inputs!$I842*Inputs!Q$20)","v":961.81842044151631}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!H$32:H$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!I$32:I$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!J$32:J$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!K$32:K$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!L$32:L$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!M$32:M$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!N$32:N$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!O$32:O$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!P$32:P$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!Q$32:Q$49)*Inputs!$H843*Inputs!$J843+(Inputs!$I843*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!H$32:H$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!I$32:I$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!J$32:J$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!K$32:K$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!L$32:L$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!M$32:M$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!N$32:N$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!O$32:O$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!P$32:P$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!Q$32:Q$49)*Inputs!$H844*Inputs!$J844+(Inputs!$I844*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!H$32:H$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!H$20)","v":571.24},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!I$32:I$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!I$20)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!J$32:J$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!J$20)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!K$32:K$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!K$20)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!L$32:L$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!L$20)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!M$32:M$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!M$20)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!N$32:N$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!N$20)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!O$32:O$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!O$20)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!P$32:P$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!P$20)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!Q$32:Q$49)*Inputs!$H845*Inputs!$J845+(Inputs!$I845*Inputs!Q$20)","v":769.45473635321309}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!H$32:H$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!I$32:I$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!J$32:J$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!K$32:K$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!L$32:L$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!M$32:M$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!N$32:N$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!O$32:O$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!P$32:P$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!Q$32:Q$49)*Inputs!$H846*Inputs!$J846+(Inputs!$I846*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!H$32:H$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!H$20)","v":571.24},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!I$32:I$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!I$20)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!J$32:J$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!J$20)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!K$32:K$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!K$20)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!L$32:L$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!L$20)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!M$32:M$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!M$20)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!N$32:N$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!N$20)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!O$32:O$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!O$20)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!P$32:P$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!P$20)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!Q$32:Q$49)*Inputs!$H847*Inputs!$J847+(Inputs!$I847*Inputs!Q$20)","v":769.45473635321309}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!H$32:H$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!I$32:I$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!J$32:J$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!K$32:K$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!L$32:L$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!M$32:M$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!N$32:N$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!O$32:O$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!P$32:P$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!Q$32:Q$49)*Inputs!$H848*Inputs!$J848+(Inputs!$I848*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!H$32:H$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!H$20)","v":714.05},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!I$32:I$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!I$20)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!J$32:J$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!J$20)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!K$32:K$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!K$20)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!L$32:L$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!L$20)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!M$32:M$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!M$20)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!N$32:N$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!N$20)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!O$32:O$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!O$20)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!P$32:P$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!P$20)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!Q$32:Q$49)*Inputs!$H849*Inputs!$J849+(Inputs!$I849*Inputs!Q$20)","v":961.81842044151631}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!H$32:H$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!I$32:I$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!J$32:J$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!K$32:K$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!L$32:L$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!M$32:M$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!N$32:N$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!O$32:O$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!P$32:P$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!Q$32:Q$49)*Inputs!$H850*Inputs!$J850+(Inputs!$I850*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!H$32:H$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!H$20)","v":856.86},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!I$32:I$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!I$20)","v":878.17801449275362},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!J$32:J$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!J$20)","v":891.4241594202897},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!K$32:K$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!K$20)","v":902.80756521739113},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!L$32:L$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!L$20)","v":920.40010144927521},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!M$32:M$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!M$20)","v":958.02425360585517},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!N$32:N$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!N$20)","v":1001.9890222576239},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!O$32:O$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!O$20)","v":1051.7622959236592},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!P$32:P$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!P$20)","v":1103.9162768799747},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!Q$32:Q$49)*Inputs!$H851*Inputs!$J851+(Inputs!$I851*Inputs!Q$20)","v":1154.1821045298198}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!H$32:H$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!I$32:I$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!J$32:J$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!K$32:K$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!L$32:L$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!M$32:M$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!N$32:N$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!O$32:O$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!P$32:P$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!Q$32:Q$49)*Inputs!$H852*Inputs!$J852+(Inputs!$I852*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!H$32:H$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!I$32:I$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!J$32:J$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!K$32:K$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!L$32:L$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!M$32:M$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!N$32:N$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!O$32:O$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!P$32:P$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!Q$32:Q$49)*Inputs!$H853*Inputs!$J853+(Inputs!$I853*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!H$32:H$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!I$32:I$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!J$32:J$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!K$32:K$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!L$32:L$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!M$32:M$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!N$32:N$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!O$32:O$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!P$32:P$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!Q$32:Q$49)*Inputs!$H854*Inputs!$J854+(Inputs!$I854*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!H$32:H$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!I$32:I$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!J$32:J$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!K$32:K$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!L$32:L$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!M$32:M$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!N$32:N$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!O$32:O$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!P$32:P$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!Q$32:Q$49)*Inputs!$H855*Inputs!$J855+(Inputs!$I855*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!H$32:H$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!I$32:I$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!J$32:J$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!K$32:K$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!L$32:L$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!M$32:M$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!N$32:N$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!O$32:O$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!P$32:P$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!Q$32:Q$49)*Inputs!$H856*Inputs!$J856+(Inputs!$I856*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!H$32:H$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!I$32:I$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!J$32:J$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!K$32:K$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!L$32:L$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!M$32:M$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!N$32:N$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!O$32:O$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!P$32:P$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!Q$32:Q$49)*Inputs!$H857*Inputs!$J857+(Inputs!$I857*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!H$32:H$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!I$32:I$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!J$32:J$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!K$32:K$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!L$32:L$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!M$32:M$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!N$32:N$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!O$32:O$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!P$32:P$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!Q$32:Q$49)*Inputs!$H858*Inputs!$J858+(Inputs!$I858*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!H$32:H$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!I$32:I$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!J$32:J$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!K$32:K$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!L$32:L$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!M$32:M$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!N$32:N$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!O$32:O$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!P$32:P$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!Q$32:Q$49)*Inputs!$H859*Inputs!$J859+(Inputs!$I859*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!H$32:H$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!I$32:I$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!J$32:J$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!K$32:K$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!L$32:L$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!M$32:M$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!N$32:N$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!O$32:O$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!P$32:P$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!Q$32:Q$49)*Inputs!$H860*Inputs!$J860+(Inputs!$I860*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!H$32:H$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!I$32:I$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!J$32:J$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!K$32:K$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!L$32:L$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!M$32:M$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!N$32:N$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!O$32:O$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!P$32:P$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!Q$32:Q$49)*Inputs!$H861*Inputs!$J861+(Inputs!$I861*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!H$32:H$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!I$32:I$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!J$32:J$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!K$32:K$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!L$32:L$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!M$32:M$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!N$32:N$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!O$32:O$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!P$32:P$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!Q$32:Q$49)*Inputs!$H862*Inputs!$J862+(Inputs!$I862*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!H$32:H$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!I$32:I$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!J$32:J$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!K$32:K$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!L$32:L$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!M$32:M$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!N$32:N$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!O$32:O$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!P$32:P$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!Q$32:Q$49)*Inputs!$H863*Inputs!$J863+(Inputs!$I863*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!H$32:H$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!I$32:I$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!J$32:J$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!K$32:K$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!L$32:L$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!M$32:M$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!N$32:N$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!O$32:O$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!P$32:P$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!Q$32:Q$49)*Inputs!$H864*Inputs!$J864+(Inputs!$I864*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!H$32:H$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!I$32:I$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!J$32:J$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!K$32:K$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!L$32:L$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!M$32:M$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!N$32:N$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!O$32:O$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!P$32:P$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!Q$32:Q$49)*Inputs!$H865*Inputs!$J865+(Inputs!$I865*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!H$32:H$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!I$32:I$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!J$32:J$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!K$32:K$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!L$32:L$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!M$32:M$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!N$32:N$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!O$32:O$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!P$32:P$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!Q$32:Q$49)*Inputs!$H866*Inputs!$J866+(Inputs!$I866*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!H$32:H$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!I$32:I$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!J$32:J$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!K$32:K$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!L$32:L$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!M$32:M$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!N$32:N$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!O$32:O$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!P$32:P$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!Q$32:Q$49)*Inputs!$H867*Inputs!$J867+(Inputs!$I867*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!H$32:H$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!I$32:I$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!J$32:J$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!K$32:K$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!L$32:L$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!M$32:M$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!N$32:N$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!O$32:O$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!P$32:P$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!Q$32:Q$49)*Inputs!$H868*Inputs!$J868+(Inputs!$I868*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!H$32:H$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!I$32:I$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!J$32:J$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!K$32:K$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!L$32:L$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!M$32:M$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!N$32:N$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!O$32:O$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!P$32:P$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!Q$32:Q$49)*Inputs!$H869*Inputs!$J869+(Inputs!$I869*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!H$32:H$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!I$32:I$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!J$32:J$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!K$32:K$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!L$32:L$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!M$32:M$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!N$32:N$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!O$32:O$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!P$32:P$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!Q$32:Q$49)*Inputs!$H870*Inputs!$J870+(Inputs!$I870*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!H$32:H$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!I$32:I$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!J$32:J$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!K$32:K$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!L$32:L$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!M$32:M$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!N$32:N$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!O$32:O$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!P$32:P$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!Q$32:Q$49)*Inputs!$H871*Inputs!$J871+(Inputs!$I871*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!H$32:H$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!I$32:I$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!J$32:J$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!K$32:K$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!L$32:L$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!M$32:M$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!N$32:N$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!O$32:O$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!P$32:P$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!Q$32:Q$49)*Inputs!$H872*Inputs!$J872+(Inputs!$I872*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!H$32:H$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!I$32:I$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!J$32:J$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!K$32:K$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!L$32:L$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!M$32:M$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!N$32:N$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!O$32:O$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!P$32:P$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!Q$32:Q$49)*Inputs!$H873*Inputs!$J873+(Inputs!$I873*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!H$32:H$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!I$32:I$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!J$32:J$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!K$32:K$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!L$32:L$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!M$32:M$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!N$32:N$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!O$32:O$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!P$32:P$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!Q$32:Q$49)*Inputs!$H874*Inputs!$J874+(Inputs!$I874*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!H$32:H$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!I$32:I$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!J$32:J$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!K$32:K$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!L$32:L$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!M$32:M$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!N$32:N$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!O$32:O$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!P$32:P$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!Q$32:Q$49)*Inputs!$H875*Inputs!$J875+(Inputs!$I875*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!H$32:H$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!I$32:I$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!J$32:J$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!K$32:K$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!L$32:L$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!M$32:M$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!N$32:N$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!O$32:O$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!P$32:P$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!Q$32:Q$49)*Inputs!$H876*Inputs!$J876+(Inputs!$I876*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!H$32:H$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!I$32:I$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!J$32:J$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!K$32:K$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!L$32:L$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!M$32:M$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!N$32:N$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!O$32:O$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!P$32:P$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!Q$32:Q$49)*Inputs!$H877*Inputs!$J877+(Inputs!$I877*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!H$32:H$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!H$20)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!I$32:I$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!I$20)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!J$32:J$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!J$20)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!K$32:K$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!K$20)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!L$32:L$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!L$20)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!M$32:M$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!M$20)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!N$32:N$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!N$20)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!O$32:O$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!O$20)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!P$32:P$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!P$20)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!Q$32:Q$49)*Inputs!$H878*Inputs!$J878+(Inputs!$I878*Inputs!Q$20)","v":1346.545788618123}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!H$32:H$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!H$20)","v":428.43},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!I$32:I$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!I$20)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!J$32:J$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!J$20)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!K$32:K$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!K$20)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!L$32:L$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!L$20)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!M$32:M$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!M$20)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!N$32:N$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!N$20)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!O$32:O$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!O$20)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!P$32:P$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!P$20)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!Q$32:Q$49)*Inputs!$H879*Inputs!$J879+(Inputs!$I879*Inputs!Q$20)","v":577.09105226490988}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!H$32:H$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!H$20)","v":1285.29},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!I$32:I$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!I$20)","v":1317.2670217391305},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!J$32:J$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!J$20)","v":1337.1362391304347},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!K$32:K$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!K$20)","v":1354.2113478260867},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!L$32:L$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!L$20)","v":1380.6001521739129},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!M$32:M$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!M$20)","v":1437.0363804087829},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!N$32:N$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!N$20)","v":1502.9835333864357},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!O$32:O$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!O$20)","v":1577.6434438854888},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!P$32:P$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!P$20)","v":1655.8744153199618},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!Q$32:Q$49)*Inputs!$H880*Inputs!$J880+(Inputs!$I880*Inputs!Q$20)","v":1731.2731567947294}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!H$32:H$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!H$20)","v":571.24},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!I$32:I$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!I$20)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!J$32:J$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!J$20)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!K$32:K$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!K$20)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!L$32:L$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!L$20)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!M$32:M$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!M$20)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!N$32:N$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!N$20)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!O$32:O$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!O$20)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!P$32:P$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!P$20)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!Q$32:Q$49)*Inputs!$H881*Inputs!$J881+(Inputs!$I881*Inputs!Q$20)","v":769.45473635321309}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!H$32:H$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!I$32:I$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!J$32:J$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!K$32:K$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!L$32:L$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!M$32:M$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!N$32:N$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!O$32:O$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!P$32:P$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!Q$32:Q$49)*Inputs!$H882*Inputs!$J882+(Inputs!$I882*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!H$32:H$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!I$32:I$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!J$32:J$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!K$32:K$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!L$32:L$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!M$32:M$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!N$32:N$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!O$32:O$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!P$32:P$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!Q$32:Q$49)*Inputs!$H883*Inputs!$J883+(Inputs!$I883*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!H$32:H$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!I$32:I$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!J$32:J$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!K$32:K$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!L$32:L$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!M$32:M$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!N$32:N$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!O$32:O$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!P$32:P$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!Q$32:Q$49)*Inputs!$H884*Inputs!$J884+(Inputs!$I884*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!H$32:H$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!I$32:I$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!J$32:J$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!K$32:K$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!L$32:L$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!M$32:M$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!N$32:N$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!O$32:O$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!P$32:P$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!Q$32:Q$49)*Inputs!$H885*Inputs!$J885+(Inputs!$I885*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!H$32:H$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!I$32:I$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!J$32:J$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!K$32:K$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!L$32:L$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!M$32:M$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!N$32:N$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!O$32:O$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!P$32:P$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!Q$32:Q$49)*Inputs!$H886*Inputs!$J886+(Inputs!$I886*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!H$32:H$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!I$32:I$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!J$32:J$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!K$32:K$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!L$32:L$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!M$32:M$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!N$32:N$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!O$32:O$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!P$32:P$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!Q$32:Q$49)*Inputs!$H887*Inputs!$J887+(Inputs!$I887*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!H$32:H$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!I$32:I$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!J$32:J$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!K$32:K$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!L$32:L$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!M$32:M$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!N$32:N$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!O$32:O$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!P$32:P$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!Q$32:Q$49)*Inputs!$H888*Inputs!$J888+(Inputs!$I888*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!H$32:H$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!I$32:I$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!J$32:J$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!K$32:K$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!L$32:L$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!M$32:M$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!N$32:N$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!O$32:O$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!P$32:P$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!Q$32:Q$49)*Inputs!$H889*Inputs!$J889+(Inputs!$I889*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!H$32:H$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!I$32:I$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!J$32:J$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!K$32:K$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!L$32:L$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!M$32:M$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!N$32:N$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!O$32:O$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!P$32:P$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!Q$32:Q$49)*Inputs!$H890*Inputs!$J890+(Inputs!$I890*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!H$32:H$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!I$32:I$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!J$32:J$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!K$32:K$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!L$32:L$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!M$32:M$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!N$32:N$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!O$32:O$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!P$32:P$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!Q$32:Q$49)*Inputs!$H891*Inputs!$J891+(Inputs!$I891*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!H$32:H$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!I$32:I$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!J$32:J$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!K$32:K$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!L$32:L$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!M$32:M$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!N$32:N$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!O$32:O$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!P$32:P$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!Q$32:Q$49)*Inputs!$H892*Inputs!$J892+(Inputs!$I892*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!H$32:H$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!I$32:I$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!J$32:J$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!K$32:K$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!L$32:L$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!M$32:M$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!N$32:N$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!O$32:O$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!P$32:P$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!Q$32:Q$49)*Inputs!$H893*Inputs!$J893+(Inputs!$I893*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!H$32:H$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!H$20)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!I$32:I$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!I$20)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!J$32:J$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!J$20)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!K$32:K$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!K$20)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!L$32:L$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!L$20)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!M$32:M$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!M$20)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!N$32:N$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!N$20)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!O$32:O$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!O$20)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!P$32:P$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!P$20)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!Q$32:Q$49)*Inputs!$H894*Inputs!$J894+(Inputs!$I894*Inputs!Q$20)","v":115.41821045298195}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!H$32:H$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!H$20)","v":164.23149999999998},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!I$32:I$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!I$20)","v":168.31745277777776},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!J$32:J$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!J$20)","v":170.8562972222222},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!K$32:K$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!K$20)","v":173.03811666666661},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!L$32:L$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!L$20)","v":176.4100194444444},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!M$32:M$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!M$20)","v":183.62131527445558},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!N$32:N$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!N$20)","v":192.04789593271124},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!O$32:O$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!O$20)","v":201.587773385368},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!P$32:P$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!P$20)","v":211.58395306866177},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!Q$32:Q$49)*Inputs!$H895*Inputs!$J895+(Inputs!$I895*Inputs!Q$20)","v":221.21823670154873}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!H$32:H$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!H$20)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!I$32:I$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!I$20)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!J$32:J$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!J$20)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!K$32:K$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!K$20)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!L$32:L$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!L$20)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!M$32:M$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!M$20)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!N$32:N$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!N$20)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!O$32:O$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!O$20)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!P$32:P$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!P$20)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!Q$32:Q$49)*Inputs!$H896*Inputs!$J896+(Inputs!$I896*Inputs!Q$20)","v":423.20010499426724}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!H$32:H$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!I$32:I$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!J$32:J$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!K$32:K$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!L$32:L$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!M$32:M$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!N$32:N$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!O$32:O$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!P$32:P$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!Q$32:Q$49)*Inputs!$H897*Inputs!$J897+(Inputs!$I897*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!H$32:H$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!H$20)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!I$32:I$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!I$20)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!J$32:J$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!J$20)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!K$32:K$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!K$20)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!L$32:L$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!L$20)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!M$32:M$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!M$20)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!N$32:N$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!N$20)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!O$32:O$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!O$20)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!P$32:P$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!P$20)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!Q$32:Q$49)*Inputs!$H898*Inputs!$J898+(Inputs!$I898*Inputs!Q$20)","v":134.65457886181227}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!H$32:H$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!H$20)","v":214.215},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!I$32:I$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!I$20)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!J$32:J$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!J$20)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!K$32:K$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!K$20)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!L$32:L$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!L$20)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!M$32:M$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!M$20)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!N$32:N$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!N$20)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!O$32:O$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!O$20)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!P$32:P$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!P$20)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!Q$32:Q$49)*Inputs!$H899*Inputs!$J899+(Inputs!$I899*Inputs!Q$20)","v":288.54552613245494}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!H$32:H$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!I$32:I$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!J$32:J$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!K$32:K$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!L$32:L$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!M$32:M$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!N$32:N$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!O$32:O$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!P$32:P$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!Q$32:Q$49)*Inputs!$H900*Inputs!$J900+(Inputs!$I900*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!H$32:H$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!I$32:I$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!J$32:J$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!K$32:K$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!L$32:L$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!M$32:M$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!N$32:N$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!O$32:O$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!P$32:P$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!Q$32:Q$49)*Inputs!$H901*Inputs!$J901+(Inputs!$I901*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!H$32:H$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!H$20)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!I$32:I$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!I$20)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!J$32:J$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!J$20)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!K$32:K$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!K$20)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!L$32:L$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!L$20)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!M$32:M$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!M$20)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!N$32:N$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!N$20)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!O$32:O$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!O$20)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!P$32:P$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!P$20)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!Q$32:Q$49)*Inputs!$H902*Inputs!$J902+(Inputs!$I902*Inputs!Q$20)","v":382.80373133572351}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!H$32:H$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!H$20)","v":499.83500000000004},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!I$32:I$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!I$20)","v":512.27050845410622},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!J$32:J$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!J$20)","v":519.99742632850234},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!K$32:K$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!K$20)","v":526.63774637681149},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!L$32:L$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!L$20)","v":536.90005917874385},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!M$32:M$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!M$20)","v":558.8474812700822},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!N$32:N$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!N$20)","v":584.49359631694733},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!O$32:O$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!O$20)","v":613.52800595546785},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!P$32:P$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!P$20)","v":643.95116151331854},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!Q$32:Q$49)*Inputs!$H903*Inputs!$J903+(Inputs!$I903*Inputs!Q$20)","v":673.27289430906148}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!H$32:H$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!H$20)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!I$32:I$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!I$20)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!J$32:J$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!J$20)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!K$32:K$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!K$20)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!L$32:L$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!L$20)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!M$32:M$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!M$20)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!N$32:N$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!N$20)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!O$32:O$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!O$20)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!P$32:P$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!P$20)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!Q$32:Q$49)*Inputs!$H904*Inputs!$J904+(Inputs!$I904*Inputs!Q$20)","v":1346.545788618123}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!H$32:H$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!H$20)","v":1256.7280000000001},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!I$32:I$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!I$20)","v":1287.9944212560388},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!J$32:J$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!J$20)","v":1307.4221004830918},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!K$32:K$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!K$20)","v":1324.1177623188405},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!L$32:L$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!L$20)","v":1349.9201487922703},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!M$32:M$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!M$20)","v":1405.1022386219211},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!N$32:N$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!N$20)","v":1469.5838993111818},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!O$32:O$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!O$20)","v":1542.5847006880335},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!P$32:P$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!P$20)","v":1619.0772060906295},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!Q$32:Q$49)*Inputs!$H905*Inputs!$J905+(Inputs!$I905*Inputs!Q$20)","v":1692.8004199770689}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!H$32:H$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!I$32:I$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!J$32:J$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!K$32:K$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!L$32:L$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!M$32:M$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!N$32:N$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!O$32:O$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!P$32:P$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!Q$32:Q$49)*Inputs!$H906*Inputs!$J906+(Inputs!$I906*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!H$32:H$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!I$32:I$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!J$32:J$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!K$32:K$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!L$32:L$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!M$32:M$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!N$32:N$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!O$32:O$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!P$32:P$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!Q$32:Q$49)*Inputs!$H907*Inputs!$J907+(Inputs!$I907*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!H$32:H$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!H$20)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!I$32:I$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!I$20)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!J$32:J$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!J$20)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!K$32:K$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!K$20)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!L$32:L$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!L$20)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!M$32:M$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!M$20)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!N$32:N$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!N$20)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!O$32:O$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!O$20)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!P$32:P$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!P$20)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!Q$32:Q$49)*Inputs!$H908*Inputs!$J908+(Inputs!$I908*Inputs!Q$20)","v":115.41821045298195}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!H$32:H$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!I$32:I$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!J$32:J$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!K$32:K$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!L$32:L$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!M$32:M$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!N$32:N$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!O$32:O$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!P$32:P$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!Q$32:Q$49)*Inputs!$H909*Inputs!$J909+(Inputs!$I909*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!H$32:H$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!H$20)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!I$32:I$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!I$20)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!J$32:J$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!J$20)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!K$32:K$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!K$20)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!L$32:L$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!L$20)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!M$32:M$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!M$20)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!N$32:N$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!N$20)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!O$32:O$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!O$20)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!P$32:P$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!P$20)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!Q$32:Q$49)*Inputs!$H910*Inputs!$J910+(Inputs!$I910*Inputs!Q$20)","v":423.20010499426724}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!H$32:H$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!I$32:I$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!J$32:J$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!K$32:K$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!L$32:L$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!M$32:M$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!N$32:N$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!O$32:O$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!P$32:P$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!Q$32:Q$49)*Inputs!$H911*Inputs!$J911+(Inputs!$I911*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!H$32:H$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!H$20)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!I$32:I$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!I$20)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!J$32:J$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!J$20)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!K$32:K$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!K$20)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!L$32:L$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!L$20)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!M$32:M$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!M$20)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!N$32:N$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!N$20)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!O$32:O$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!O$20)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!P$32:P$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!P$20)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!Q$32:Q$49)*Inputs!$H912*Inputs!$J912+(Inputs!$I912*Inputs!Q$20)","v":134.65457886181227}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!H$32:H$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!H$20)","v":214.215},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!I$32:I$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!I$20)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!J$32:J$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!J$20)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!K$32:K$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!K$20)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!L$32:L$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!L$20)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!M$32:M$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!M$20)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!N$32:N$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!N$20)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!O$32:O$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!O$20)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!P$32:P$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!P$20)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!Q$32:Q$49)*Inputs!$H913*Inputs!$J913+(Inputs!$I913*Inputs!Q$20)","v":288.54552613245494}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!H$32:H$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!I$32:I$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!J$32:J$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!K$32:K$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!L$32:L$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!M$32:M$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!N$32:N$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!O$32:O$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!P$32:P$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!Q$32:Q$49)*Inputs!$H914*Inputs!$J914+(Inputs!$I914*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!H$32:H$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!I$32:I$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!J$32:J$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!K$32:K$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!L$32:L$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!M$32:M$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!N$32:N$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!O$32:O$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!P$32:P$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!Q$32:Q$49)*Inputs!$H915*Inputs!$J915+(Inputs!$I915*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!H$32:H$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!H$20)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!I$32:I$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!I$20)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!J$32:J$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!J$20)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!K$32:K$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!K$20)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!L$32:L$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!L$20)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!M$32:M$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!M$20)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!N$32:N$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!N$20)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!O$32:O$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!O$20)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!P$32:P$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!P$20)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!Q$32:Q$49)*Inputs!$H916*Inputs!$J916+(Inputs!$I916*Inputs!Q$20)","v":382.80373133572351}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!H$32:H$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!H$20)","v":485.55399999999997},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!I$32:I$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!I$20)","v":497.6342082125604},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!J$32:J$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!J$20)","v":505.14035700483083},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!K$32:K$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!K$20)","v":511.59095362318828},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!L$32:L$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!L$20)","v":521.56005748792256},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!M$32:M$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!M$20)","v":542.8804103766513},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!N$32:N$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!N$20)","v":567.79377927932023},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!O$32:O$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!O$20)","v":595.99863435674013},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!P$32:P$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!P$20)","v":625.55255689865226},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!Q$32:Q$49)*Inputs!$H917*Inputs!$J917+(Inputs!$I917*Inputs!Q$20)","v":654.03652590023114}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!H$32:H$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!H$20)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!I$32:I$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!I$20)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!J$32:J$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!J$20)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!K$32:K$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!K$20)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!L$32:L$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!L$20)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!M$32:M$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!M$20)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!N$32:N$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!N$20)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!O$32:O$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!O$20)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!P$32:P$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!P$20)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!Q$32:Q$49)*Inputs!$H918*Inputs!$J918+(Inputs!$I918*Inputs!Q$20)","v":1346.545788618123}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!H$32:H$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!H$20)","v":1213.885},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!I$32:I$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!I$20)","v":1244.085520531401},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!J$32:J$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!J$20)","v":1262.8508925120771},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!K$32:K$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!K$20)","v":1278.9773840579708},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!L$32:L$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!L$20)","v":1303.9001437198065},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!M$32:M$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!M$20)","v":1357.2010259416281},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!N$32:N$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!N$20)","v":1419.4844481983005},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!O$32:O$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!O$20)","v":1489.9965858918504},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!P$32:P$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!P$20)","v":1563.8813922466306},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!Q$32:Q$49)*Inputs!$H919*Inputs!$J919+(Inputs!$I919*Inputs!Q$20)","v":1635.0913147505778}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!H$32:H$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!I$32:I$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!J$32:J$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!K$32:K$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!L$32:L$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!M$32:M$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!N$32:N$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!O$32:O$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!P$32:P$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!Q$32:Q$49)*Inputs!$H920*Inputs!$J920+(Inputs!$I920*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!H$32:H$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!I$32:I$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!J$32:J$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!K$32:K$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!L$32:L$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!M$32:M$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!N$32:N$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!O$32:O$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!P$32:P$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!Q$32:Q$49)*Inputs!$H921*Inputs!$J921+(Inputs!$I921*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!H$32:H$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!I$32:I$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!J$32:J$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!K$32:K$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!L$32:L$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!M$32:M$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!N$32:N$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!O$32:O$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!P$32:P$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!Q$32:Q$49)*Inputs!$H922*Inputs!$J922+(Inputs!$I922*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!H$32:H$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!I$32:I$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!J$32:J$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!K$32:K$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!L$32:L$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!M$32:M$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!N$32:N$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!O$32:O$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!P$32:P$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!Q$32:Q$49)*Inputs!$H923*Inputs!$J923+(Inputs!$I923*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!H$32:H$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!I$32:I$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!J$32:J$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!K$32:K$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!L$32:L$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!M$32:M$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!N$32:N$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!O$32:O$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!P$32:P$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!Q$32:Q$49)*Inputs!$H924*Inputs!$J924+(Inputs!$I924*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!H$32:H$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!I$32:I$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!J$32:J$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!K$32:K$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!L$32:L$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!M$32:M$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!N$32:N$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!O$32:O$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!P$32:P$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!Q$32:Q$49)*Inputs!$H925*Inputs!$J925+(Inputs!$I925*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!H$32:H$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!H$20)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!I$32:I$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!I$20)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!J$32:J$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!J$20)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!K$32:K$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!K$20)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!L$32:L$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!L$20)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!M$32:M$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!M$20)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!N$32:N$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!N$20)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!O$32:O$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!O$20)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!P$32:P$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!P$20)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!Q$32:Q$49)*Inputs!$H926*Inputs!$J926+(Inputs!$I926*Inputs!Q$20)","v":115.41821045298195}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!H$32:H$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!H$20)","v":157.09100000000001},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!I$32:I$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!I$20)","v":160.99930265700485},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!J$32:J$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!J$20)","v":163.42776256038647},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!K$32:K$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!K$20)","v":165.51472028985506},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!L$32:L$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!L$20)","v":168.74001859903379},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!M$32:M$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!M$20)","v":175.63777982774013},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!N$32:N$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!N$20)","v":183.69798741389772},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!O$32:O$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!O$20)","v":192.82308758600419},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!P$32:P$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!P$20)","v":202.38465076132869},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!Q$32:Q$49)*Inputs!$H927*Inputs!$J927+(Inputs!$I927*Inputs!Q$20)","v":211.60005249713362}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!H$32:H$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!H$20)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!I$32:I$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!I$20)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!J$32:J$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!J$20)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!K$32:K$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!K$20)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!L$32:L$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!L$20)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!M$32:M$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!M$20)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!N$32:N$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!N$20)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!O$32:O$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!O$20)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!P$32:P$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!P$20)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!Q$32:Q$49)*Inputs!$H928*Inputs!$J928+(Inputs!$I928*Inputs!Q$20)","v":423.20010499426724}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!H$32:H$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!I$32:I$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!J$32:J$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!K$32:K$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!L$32:L$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!M$32:M$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!N$32:N$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!O$32:O$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!P$32:P$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!Q$32:Q$49)*Inputs!$H929*Inputs!$J929+(Inputs!$I929*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!H$32:H$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!H$20)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!I$32:I$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!I$20)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!J$32:J$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!J$20)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!K$32:K$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!K$20)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!L$32:L$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!L$20)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!M$32:M$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!M$20)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!N$32:N$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!N$20)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!O$32:O$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!O$20)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!P$32:P$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!P$20)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!Q$32:Q$49)*Inputs!$H930*Inputs!$J930+(Inputs!$I930*Inputs!Q$20)","v":134.65457886181227}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!H$32:H$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!H$20)","v":214.215},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!I$32:I$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!I$20)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!J$32:J$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!J$20)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!K$32:K$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!K$20)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!L$32:L$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!L$20)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!M$32:M$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!M$20)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!N$32:N$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!N$20)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!O$32:O$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!O$20)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!P$32:P$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!P$20)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!Q$32:Q$49)*Inputs!$H931*Inputs!$J931+(Inputs!$I931*Inputs!Q$20)","v":288.54552613245494}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!H$32:H$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!I$32:I$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!J$32:J$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!K$32:K$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!L$32:L$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!M$32:M$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!N$32:N$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!O$32:O$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!P$32:P$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!Q$32:Q$49)*Inputs!$H932*Inputs!$J932+(Inputs!$I932*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!H$32:H$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!I$32:I$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!J$32:J$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!K$32:K$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!L$32:L$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!M$32:M$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!N$32:N$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!O$32:O$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!P$32:P$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!Q$32:Q$49)*Inputs!$H933*Inputs!$J933+(Inputs!$I933*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!H$32:H$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!H$20)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!I$32:I$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!I$20)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!J$32:J$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!J$20)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!K$32:K$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!K$20)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!L$32:L$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!L$20)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!M$32:M$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!M$20)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!N$32:N$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!N$20)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!O$32:O$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!O$20)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!P$32:P$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!P$20)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!Q$32:Q$49)*Inputs!$H934*Inputs!$J934+(Inputs!$I934*Inputs!Q$20)","v":382.80373133572351}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!H$32:H$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!H$20)","v":499.83500000000004},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!I$32:I$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!I$20)","v":512.27050845410622},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!J$32:J$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!J$20)","v":519.99742632850234},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!K$32:K$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!K$20)","v":526.63774637681149},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!L$32:L$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!L$20)","v":536.90005917874385},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!M$32:M$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!M$20)","v":558.8474812700822},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!N$32:N$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!N$20)","v":584.49359631694733},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!O$32:O$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!O$20)","v":613.52800595546785},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!P$32:P$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!P$20)","v":643.95116151331854},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!Q$32:Q$49)*Inputs!$H935*Inputs!$J935+(Inputs!$I935*Inputs!Q$20)","v":673.27289430906148}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!H$32:H$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!H$20)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!I$32:I$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!I$20)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!J$32:J$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!J$20)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!K$32:K$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!K$20)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!L$32:L$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!L$20)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!M$32:M$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!M$20)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!N$32:N$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!N$20)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!O$32:O$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!O$20)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!P$32:P$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!P$20)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!Q$32:Q$49)*Inputs!$H936*Inputs!$J936+(Inputs!$I936*Inputs!Q$20)","v":1346.545788618123}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!H$32:H$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!H$20)","v":1256.7280000000001},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!I$32:I$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!I$20)","v":1287.9944212560388},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!J$32:J$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!J$20)","v":1307.4221004830918},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!K$32:K$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!K$20)","v":1324.1177623188405},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!L$32:L$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!L$20)","v":1349.9201487922703},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!M$32:M$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!M$20)","v":1405.1022386219211},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!N$32:N$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!N$20)","v":1469.5838993111818},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!O$32:O$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!O$20)","v":1542.5847006880335},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!P$32:P$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!P$20)","v":1619.0772060906295},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!Q$32:Q$49)*Inputs!$H937*Inputs!$J937+(Inputs!$I937*Inputs!Q$20)","v":1692.8004199770689}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!H$32:H$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!I$32:I$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!J$32:J$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!K$32:K$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!L$32:L$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!M$32:M$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!N$32:N$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!O$32:O$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!P$32:P$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!Q$32:Q$49)*Inputs!$H938*Inputs!$J938+(Inputs!$I938*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!H$32:H$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!I$32:I$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!J$32:J$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!K$32:K$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!L$32:L$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!M$32:M$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!N$32:N$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!O$32:O$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!P$32:P$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!Q$32:Q$49)*Inputs!$H939*Inputs!$J939+(Inputs!$I939*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!H$32:H$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!H$20)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!I$32:I$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!I$20)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!J$32:J$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!J$20)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!K$32:K$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!K$20)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!L$32:L$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!L$20)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!M$32:M$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!M$20)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!N$32:N$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!N$20)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!O$32:O$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!O$20)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!P$32:P$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!P$20)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!Q$32:Q$49)*Inputs!$H940*Inputs!$J940+(Inputs!$I940*Inputs!Q$20)","v":480.90921022075815}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!H$32:H$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!I$32:I$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!J$32:J$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!K$32:K$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!L$32:L$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!M$32:M$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!N$32:N$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!O$32:O$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!P$32:P$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!Q$32:Q$49)*Inputs!$H941*Inputs!$J941+(Inputs!$I941*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!H$32:H$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!I$32:I$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!J$32:J$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!K$32:K$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!L$32:L$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!M$32:M$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!N$32:N$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!O$32:O$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!P$32:P$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!Q$32:Q$49)*Inputs!$H942*Inputs!$J942+(Inputs!$I942*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!H$32:H$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!H$20)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!I$32:I$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!I$20)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!J$32:J$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!J$20)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!K$32:K$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!K$20)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!L$32:L$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!L$20)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!M$32:M$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!M$20)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!N$32:N$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!N$20)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!O$32:O$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!O$20)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!P$32:P$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!P$20)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!Q$32:Q$49)*Inputs!$H943*Inputs!$J943+(Inputs!$I943*Inputs!Q$20)","v":480.90921022075815}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!H$32:H$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!I$32:I$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!J$32:J$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!K$32:K$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!L$32:L$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!M$32:M$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!N$32:N$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!O$32:O$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!P$32:P$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!Q$32:Q$49)*Inputs!$H944*Inputs!$J944+(Inputs!$I944*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!H$32:H$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!I$32:I$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!J$32:J$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!K$32:K$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!L$32:L$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!M$32:M$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!N$32:N$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!O$32:O$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!P$32:P$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!Q$32:Q$49)*Inputs!$H945*Inputs!$J945+(Inputs!$I945*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!H$32:H$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!H$20)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!I$32:I$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!I$20)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!J$32:J$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!J$20)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!K$32:K$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!K$20)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!L$32:L$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!L$20)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!M$32:M$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!M$20)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!N$32:N$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!N$20)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!O$32:O$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!O$20)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!P$32:P$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!P$20)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!Q$32:Q$49)*Inputs!$H946*Inputs!$J946+(Inputs!$I946*Inputs!Q$20)","v":480.90921022075815}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!H$32:H$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!H$20)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!I$32:I$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!I$20)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!J$32:J$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!J$20)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!K$32:K$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!K$20)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!L$32:L$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!L$20)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!M$32:M$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!M$20)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!N$32:N$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!N$20)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!O$32:O$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!O$20)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!P$32:P$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!P$20)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!Q$32:Q$49)*Inputs!$H947*Inputs!$J947+(Inputs!$I947*Inputs!Q$20)","v":115.41821045298195}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!H$32:H$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!I$32:I$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!J$32:J$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!K$32:K$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!L$32:L$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!M$32:M$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!N$32:N$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!O$32:O$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!P$32:P$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!Q$32:Q$49)*Inputs!$H948*Inputs!$J948+(Inputs!$I948*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!H$32:H$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!I$32:I$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!J$32:J$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!K$32:K$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!L$32:L$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!M$32:M$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!N$32:N$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!O$32:O$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!P$32:P$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!Q$32:Q$49)*Inputs!$H949*Inputs!$J949+(Inputs!$I949*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!H$32:H$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!I$32:I$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!J$32:J$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!K$32:K$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!L$32:L$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!M$32:M$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!N$32:N$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!O$32:O$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!P$32:P$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!Q$32:Q$49)*Inputs!$H950*Inputs!$J950+(Inputs!$I950*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!H$32:H$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!H$20)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!I$32:I$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!I$20)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!J$32:J$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!J$20)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!K$32:K$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!K$20)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!L$32:L$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!L$20)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!M$32:M$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!M$20)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!N$32:N$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!N$20)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!O$32:O$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!O$20)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!P$32:P$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!P$20)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!Q$32:Q$49)*Inputs!$H951*Inputs!$J951+(Inputs!$I951*Inputs!Q$20)","v":125.03639465739714}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!H$32:H$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!H$20)","v":199.934},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!I$32:I$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!I$20)","v":204.90820338164249},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!J$32:J$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!J$20)","v":207.99897053140094},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!K$32:K$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!K$20)","v":210.65509855072457},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!L$32:L$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!L$20)","v":214.76002367149755},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!M$32:M$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!M$20)","v":223.53899250803286},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!N$32:N$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!N$20)","v":233.7974385267789},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!O$32:O$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!O$20)","v":245.41120238218713},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!P$32:P$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!P$20)","v":257.58046460532739},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!Q$32:Q$49)*Inputs!$H952*Inputs!$J952+(Inputs!$I952*Inputs!Q$20)","v":269.30915772362454}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!H$32:H$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!I$32:I$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!J$32:J$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!K$32:K$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!L$32:L$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!M$32:M$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!N$32:N$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!O$32:O$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!P$32:P$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!Q$32:Q$49)*Inputs!$H953*Inputs!$J953+(Inputs!$I953*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!H$32:H$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!I$32:I$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!J$32:J$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!K$32:K$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!L$32:L$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!M$32:M$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!N$32:N$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!O$32:O$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!P$32:P$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!Q$32:Q$49)*Inputs!$H954*Inputs!$J954+(Inputs!$I954*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!H$32:H$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!H$20)","v":264.19850000000002},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!I$32:I$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!I$20)","v":270.77155446859905},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!J$32:J$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!J$20)","v":274.85578248792268},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!K$32:K$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!K$20)","v":278.36566594202895},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!L$32:L$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!L$20)","v":283.7900312801932},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!M$32:M$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!M$20)","v":295.39081152847206},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!N$32:N$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!N$20)","v":308.94661519610071},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!O$32:O$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!O$20)","v":324.29337457646159},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!P$32:P$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!P$20)","v":340.3741853713255},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!Q$32:Q$49)*Inputs!$H955*Inputs!$J955+(Inputs!$I955*Inputs!Q$20)","v":355.87281556336109}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!H$32:H$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!H$20)","v":485.55399999999997},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!I$32:I$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!I$20)","v":497.6342082125604},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!J$32:J$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!J$20)","v":505.14035700483083},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!K$32:K$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!K$20)","v":511.59095362318828},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!L$32:L$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!L$20)","v":521.56005748792256},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!M$32:M$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!M$20)","v":542.8804103766513},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!N$32:N$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!N$20)","v":567.79377927932023},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!O$32:O$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!O$20)","v":595.99863435674013},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!P$32:P$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!P$20)","v":625.55255689865226},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!Q$32:Q$49)*Inputs!$H956*Inputs!$J956+(Inputs!$I956*Inputs!Q$20)","v":654.03652590023114}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!H$32:H$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!H$20)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!I$32:I$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!I$20)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!J$32:J$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!J$20)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!K$32:K$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!K$20)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!L$32:L$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!L$20)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!M$32:M$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!M$20)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!N$32:N$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!N$20)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!O$32:O$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!O$20)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!P$32:P$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!P$20)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!Q$32:Q$49)*Inputs!$H957*Inputs!$J957+(Inputs!$I957*Inputs!Q$20)","v":1346.545788618123}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!H$32:H$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!H$20)","v":1213.885},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!I$32:I$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!I$20)","v":1244.085520531401},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!J$32:J$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!J$20)","v":1262.8508925120771},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!K$32:K$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!K$20)","v":1278.9773840579708},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!L$32:L$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!L$20)","v":1303.9001437198065},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!M$32:M$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!M$20)","v":1357.2010259416281},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!N$32:N$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!N$20)","v":1419.4844481983005},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!O$32:O$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!O$20)","v":1489.9965858918504},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!P$32:P$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!P$20)","v":1563.8813922466306},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!Q$32:Q$49)*Inputs!$H958*Inputs!$J958+(Inputs!$I958*Inputs!Q$20)","v":1635.0913147505778}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!H$32:H$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!I$32:I$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!J$32:J$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!K$32:K$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!L$32:L$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!M$32:M$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!N$32:N$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!O$32:O$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!P$32:P$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!Q$32:Q$49)*Inputs!$H959*Inputs!$J959+(Inputs!$I959*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!H$32:H$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!H$20)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!I$32:I$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!I$20)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!J$32:J$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!J$20)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!K$32:K$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!K$20)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!L$32:L$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!L$20)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!M$32:M$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!M$20)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!N$32:N$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!N$20)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!O$32:O$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!O$20)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!P$32:P$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!P$20)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!Q$32:Q$49)*Inputs!$H960*Inputs!$J960+(Inputs!$I960*Inputs!Q$20)","v":230.83642090596391}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!H$32:H$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!H$20)","v":364.16550000000001},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!I$32:I$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!I$20)","v":373.22565615942028},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!J$32:J$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!J$20)","v":378.85526775362314},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!K$32:K$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!K$20)","v":383.69321521739118},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!L$32:L$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!L$20)","v":391.17004311594195},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!M$32:M$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!M$20)","v":407.16030778248842},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!N$32:N$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!N$20)","v":425.84533445949012},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!O$32:O$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!O$20)","v":446.99897576755512},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!P$32:P$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!P$20)","v":469.16441767398919},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!Q$32:Q$49)*Inputs!$H961*Inputs!$J961+(Inputs!$I961*Inputs!Q$20)","v":490.52739442517333}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!H$32:H$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!H$20)","v":42.842999999999996},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!I$32:I$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!I$20)","v":43.908900724637682},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!J$32:J$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!J$20)","v":44.571207971014488},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!K$32:K$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!K$20)","v":45.140378260869554},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!L$32:L$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!L$20)","v":46.020005072463761},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!M$32:M$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!M$20)","v":47.901212680292758},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!N$32:N$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!N$20)","v":50.099451112881191},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!O$32:O$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!O$20)","v":52.588114796182957},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!P$32:P$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!P$20)","v":55.195813843998728},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!Q$32:Q$49)*Inputs!$H962*Inputs!$J962+(Inputs!$I962*Inputs!Q$20)","v":57.709105226490976}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!H$32:H$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!H$20)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!I$32:I$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!I$20)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!J$32:J$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!J$20)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!K$32:K$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!K$20)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!L$32:L$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!L$20)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!M$32:M$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!M$20)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!N$32:N$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!N$20)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!O$32:O$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!O$20)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!P$32:P$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!P$20)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!Q$32:Q$49)*Inputs!$H963*Inputs!$J963+(Inputs!$I963*Inputs!Q$20)","v":125.03639465739714}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!H$32:H$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!H$20)","v":214.215},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!I$32:I$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!I$20)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!J$32:J$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!J$20)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!K$32:K$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!K$20)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!L$32:L$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!L$20)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!M$32:M$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!M$20)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!N$32:N$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!N$20)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!O$32:O$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!O$20)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!P$32:P$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!P$20)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!Q$32:Q$49)*Inputs!$H964*Inputs!$J964+(Inputs!$I964*Inputs!Q$20)","v":288.54552613245494}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!H$32:H$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!H$20)","v":14.281000000000001},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!I$32:I$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!I$20)","v":14.636300241545895},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!J$32:J$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!J$20)","v":14.857069323671496},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!K$32:K$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!K$20)","v":15.046792753623187},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!L$32:L$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!L$20)","v":15.340001690821254},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!M$32:M$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!M$20)","v":15.967070893430922},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!N$32:N$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!N$20)","v":16.699817037627067},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!O$32:O$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!O$20)","v":17.529371598727653},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!P$32:P$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!P$20)","v":18.398604614666244},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!Q$32:Q$49)*Inputs!$H965*Inputs!$J965+(Inputs!$I965*Inputs!Q$20)","v":19.23636840883033}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!H$32:H$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!I$32:I$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!J$32:J$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!K$32:K$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!L$32:L$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!M$32:M$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!N$32:N$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!O$32:O$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!P$32:P$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!Q$32:Q$49)*Inputs!$H966*Inputs!$J966+(Inputs!$I966*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!H$32:H$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!H$20)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!I$32:I$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!I$20)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!J$32:J$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!J$20)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!K$32:K$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!K$20)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!L$32:L$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!L$20)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!M$32:M$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!M$20)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!N$32:N$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!N$20)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!O$32:O$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!O$20)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!P$32:P$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!P$20)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!Q$32:Q$49)*Inputs!$H967*Inputs!$J967+(Inputs!$I967*Inputs!Q$20)","v":134.65457886181227}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!H$32:H$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!I$32:I$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!J$32:J$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!K$32:K$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!L$32:L$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!M$32:M$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!N$32:N$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!O$32:O$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!P$32:P$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!Q$32:Q$49)*Inputs!$H968*Inputs!$J968+(Inputs!$I968*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!H$32:H$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!H$20)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!I$32:I$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!I$20)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!J$32:J$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!J$20)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!K$32:K$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!K$20)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!L$32:L$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!L$20)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!M$32:M$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!M$20)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!N$32:N$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!N$20)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!O$32:O$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!O$20)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!P$32:P$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!P$20)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!Q$32:Q$49)*Inputs!$H969*Inputs!$J969+(Inputs!$I969*Inputs!Q$20)","v":96.181842044151637}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!H$32:H$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!H$20)","v":164.23149999999998},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!I$32:I$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!I$20)","v":168.31745277777776},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!J$32:J$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!J$20)","v":170.8562972222222},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!K$32:K$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!K$20)","v":173.03811666666661},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!L$32:L$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!L$20)","v":176.4100194444444},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!M$32:M$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!M$20)","v":183.62131527445558},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!N$32:N$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!N$20)","v":192.04789593271124},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!O$32:O$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!O$20)","v":201.587773385368},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!P$32:P$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!P$20)","v":211.58395306866177},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!Q$32:Q$49)*Inputs!$H970*Inputs!$J970+(Inputs!$I970*Inputs!Q$20)","v":221.21823670154873}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!H$32:H$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!H$20)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!I$32:I$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!I$20)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!J$32:J$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!J$20)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!K$32:K$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!K$20)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!L$32:L$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!L$20)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!M$32:M$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!M$20)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!N$32:N$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!N$20)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!O$32:O$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!O$20)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!P$32:P$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!P$20)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!Q$32:Q$49)*Inputs!$H971*Inputs!$J971+(Inputs!$I971*Inputs!Q$20)","v":480.90921022075815}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!H$32:H$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!H$20)","v":42.842999999999996},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!I$32:I$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!I$20)","v":43.908900724637682},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!J$32:J$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!J$20)","v":44.571207971014488},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!K$32:K$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!K$20)","v":45.140378260869554},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!L$32:L$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!L$20)","v":46.020005072463761},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!M$32:M$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!M$20)","v":47.901212680292758},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!N$32:N$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!N$20)","v":50.099451112881191},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!O$32:O$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!O$20)","v":52.588114796182957},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!P$32:P$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!P$20)","v":55.195813843998728},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!Q$32:Q$49)*Inputs!$H972*Inputs!$J972+(Inputs!$I972*Inputs!Q$20)","v":57.709105226490976}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!H$32:H$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!H$20)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!I$32:I$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!I$20)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!J$32:J$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!J$20)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!K$32:K$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!K$20)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!L$32:L$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!L$20)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!M$32:M$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!M$20)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!N$32:N$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!N$20)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!O$32:O$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!O$20)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!P$32:P$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!P$20)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!Q$32:Q$49)*Inputs!$H973*Inputs!$J973+(Inputs!$I973*Inputs!Q$20)","v":134.65457886181227}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!H$32:H$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!H$20)","v":199.934},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!I$32:I$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!I$20)","v":204.90820338164249},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!J$32:J$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!J$20)","v":207.99897053140094},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!K$32:K$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!K$20)","v":210.65509855072457},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!L$32:L$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!L$20)","v":214.76002367149755},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!M$32:M$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!M$20)","v":223.53899250803286},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!N$32:N$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!N$20)","v":233.7974385267789},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!O$32:O$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!O$20)","v":245.41120238218713},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!P$32:P$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!P$20)","v":257.58046460532739},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!Q$32:Q$49)*Inputs!$H974*Inputs!$J974+(Inputs!$I974*Inputs!Q$20)","v":269.30915772362454}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!H$32:H$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!H$20)","v":14.281000000000001},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!I$32:I$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!I$20)","v":14.636300241545895},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!J$32:J$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!J$20)","v":14.857069323671496},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!K$32:K$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!K$20)","v":15.046792753623187},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!L$32:L$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!L$20)","v":15.340001690821254},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!M$32:M$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!M$20)","v":15.967070893430922},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!N$32:N$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!N$20)","v":16.699817037627067},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!O$32:O$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!O$20)","v":17.529371598727653},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!P$32:P$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!P$20)","v":18.398604614666244},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!Q$32:Q$49)*Inputs!$H975*Inputs!$J975+(Inputs!$I975*Inputs!Q$20)","v":19.23636840883033}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!H$32:H$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!H$20)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!I$32:I$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!I$20)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!J$32:J$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!J$20)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!K$32:K$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!K$20)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!L$32:L$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!L$20)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!M$32:M$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!M$20)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!N$32:N$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!N$20)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!O$32:O$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!O$20)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!P$32:P$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!P$20)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!Q$32:Q$49)*Inputs!$H976*Inputs!$J976+(Inputs!$I976*Inputs!Q$20)","v":76.945473635321321}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!H$32:H$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!H$20)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!I$32:I$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!I$20)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!J$32:J$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!J$20)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!K$32:K$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!K$20)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!L$32:L$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!L$20)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!M$32:M$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!M$20)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!N$32:N$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!N$20)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!O$32:O$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!O$20)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!P$32:P$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!P$20)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!Q$32:Q$49)*Inputs!$H977*Inputs!$J977+(Inputs!$I977*Inputs!Q$20)","v":125.03639465739714}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!H$32:H$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!H$20)","v":49.983499999999999},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!I$32:I$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!I$20)","v":51.227050845410623},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!J$32:J$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!J$20)","v":51.999742632850236},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!K$32:K$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!K$20)","v":52.663774637681144},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!L$32:L$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!L$20)","v":53.690005917874387},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!M$32:M$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!M$20)","v":55.884748127008216},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!N$32:N$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!N$20)","v":58.449359631694726},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!O$32:O$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!O$20)","v":61.352800595546782},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!P$32:P$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!P$20)","v":64.395116151331848},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!Q$32:Q$49)*Inputs!$H978*Inputs!$J978+(Inputs!$I978*Inputs!Q$20)","v":67.327289430906134}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!H$32:H$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!H$20)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!I$32:I$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!I$20)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!J$32:J$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!J$20)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!K$32:K$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!K$20)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!L$32:L$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!L$20)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!M$32:M$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!M$20)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!N$32:N$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!N$20)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!O$32:O$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!O$20)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!P$32:P$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!P$20)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!Q$32:Q$49)*Inputs!$H979*Inputs!$J979+(Inputs!$I979*Inputs!Q$20)","v":115.41821045298195}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!H$32:H$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!H$20)","v":285.62},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!I$32:I$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!I$20)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!J$32:J$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!J$20)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!K$32:K$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!K$20)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!L$32:L$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!L$20)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!M$32:M$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!M$20)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!N$32:N$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!N$20)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!O$32:O$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!O$20)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!P$32:P$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!P$20)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!Q$32:Q$49)*Inputs!$H980*Inputs!$J980+(Inputs!$I980*Inputs!Q$20)","v":384.72736817660655}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!H$32:H$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!H$20)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!I$32:I$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!I$20)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!J$32:J$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!J$20)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!K$32:K$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!K$20)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!L$32:L$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!L$20)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!M$32:M$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!M$20)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!N$32:N$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!N$20)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!O$32:O$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!O$20)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!P$32:P$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!P$20)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!Q$32:Q$49)*Inputs!$H981*Inputs!$J981+(Inputs!$I981*Inputs!Q$20)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!H$32:H$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!H$20)","v":47.612614746078101},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!I$32:I$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!I$20)","v":48.797179798939467},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!J$32:J$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!J$20)","v":49.533220220134872},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!K$32:K$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!K$20)","v":50.165754957099672},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!L$32:L$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!L$20)","v":51.143308641499821},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!M$32:M$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!M$20)","v":53.233946857520017},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!N$32:N$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!N$20)","v":55.676910226351687},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!O$32:O$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!O$20)","v":58.442631235282029},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!P$32:P$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!P$20)","v":61.340639547897098},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!Q$32:Q$49)*Inputs!$H982*Inputs!$J982+(Inputs!$I982*Inputs!Q$20)","v":64.133730002329372}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!H$32:H$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!H$20)","v":71.418922119117155},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!I$32:I$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!I$20)","v":73.195769698409208},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!J$32:J$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!J$20)","v":74.299830330202312},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!K$32:K$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!K$20)","v":75.248632435649512},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!L$32:L$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!L$20)","v":76.714962962249729},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!M$32:M$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!M$20)","v":79.850920286280029},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!N$32:N$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!N$20)","v":83.515365339527534},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!O$32:O$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!O$20)","v":87.663946852923047},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!P$32:P$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!P$20)","v":92.010959321845647},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!Q$32:Q$49)*Inputs!$H983*Inputs!$J983+(Inputs!$I983*Inputs!Q$20)","v":96.200595003494058}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!H$32:H$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!I$32:I$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!J$32:J$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!K$32:K$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!L$32:L$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!M$32:M$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!N$32:N$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!O$32:O$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!P$32:P$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!Q$32:Q$49)*Inputs!$H984*Inputs!$J984+(Inputs!$I984*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!H$32:H$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!I$32:I$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!J$32:J$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!K$32:K$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!L$32:L$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!M$32:M$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!N$32:N$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!O$32:O$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!P$32:P$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!Q$32:Q$49)*Inputs!$H985*Inputs!$J985+(Inputs!$I985*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!H$32:H$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!I$32:I$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!J$32:J$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!K$32:K$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!L$32:L$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!M$32:M$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!N$32:N$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!O$32:O$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!P$32:P$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!Q$32:Q$49)*Inputs!$H986*Inputs!$J986+(Inputs!$I986*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!H$32:H$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!H$20)","v":59.27000000000001},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!I$32:I$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!I$20)","v":60.744591787439624},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!J$32:J$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!J$20)","v":61.660842995169077},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!K$32:K$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!K$20)","v":62.448246376811582},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!L$32:L$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!L$20)","v":63.665142512077274},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!M$32:M$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!M$20)","v":66.267648753844298},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!N$32:N$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!N$20)","v":69.308742792532442},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!O$32:O$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!O$20)","v":72.751617859854903},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!P$32:P$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!P$20)","v":76.359169211628597},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!Q$32:Q$49)*Inputs!$H987*Inputs!$J987+(Inputs!$I987*Inputs!Q$20)","v":79.836114809283202}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!H$32:H$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!H$20)","v":142.81},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!I$32:I$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!I$20)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!J$32:J$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!J$20)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!K$32:K$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!K$20)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!L$32:L$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!L$20)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!M$32:M$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!M$20)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!N$32:N$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!N$20)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!O$32:O$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!O$20)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!P$32:P$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!P$20)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!Q$32:Q$49)*Inputs!$H988*Inputs!$J988+(Inputs!$I988*Inputs!Q$20)","v":192.36368408830327}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!H$32:H$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!H$20)","v":301.1976337186826},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!I$32:I$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!I$20)","v":308.69119803583823},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!J$32:J$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!J$20)","v":313.34739333970191},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!K$32:K$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!K$20)","v":317.34881117895975},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!L$32:L$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!L$20)","v":323.53282056690369},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!M$32:M$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!M$20)","v":336.75820814507699},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!N$32:N$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!N$20)","v":352.21240636287456},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!O$32:O$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!O$20)","v":369.70837099028427},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!P$32:P$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!P$20)","v":388.04118574771417},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!Q$32:Q$49)*Inputs!$H989*Inputs!$J989+(Inputs!$I989*Inputs!Q$20)","v":405.71028962121102}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!H$32:H$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!H$20)","v":3756.4305017046672},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!I$32:I$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!I$20)","v":3849.8875890659183},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!J$32:J$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!J$20)","v":3907.9580122806765},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!K$32:K$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!K$20)","v":3957.8622822308589},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!L$32:L$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!L$20)","v":4034.9870630629589},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!M$32:M$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!M$20)","v":4188.8195023152521},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!N$32:N$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!N$20)","v":4366.0659517242739},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!O$32:O$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!O$20)","v":4564.8091147213017},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!P$32:P$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!P$20)","v":4772.6387769516223},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!Q$32:Q$49)*Inputs!$H990*Inputs!$J990+(Inputs!$I990*Inputs!Q$20)","v":4974.0972177092099}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!H$32:H$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!H$20)","v":3445.927395433363},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!I$32:I$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!I$20)","v":3531.6594055129858},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!J$32:J$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!J$20)","v":3584.9297807080907},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!K$32:K$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!K$20)","v":3630.7090093913839},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!L$32:L$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!L$20)","v":3701.4587264473826},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!M$32:M$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!M$20)","v":3841.6571810167147},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!N$32:N$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!N$20)","v":4002.9719762081586},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!O$32:O$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!O$20)","v":4183.6786383968911},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!P$32:P$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!P$20)","v":4372.6090952828727},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!Q$32:Q$49)*Inputs!$H991*Inputs!$J991+(Inputs!$I991*Inputs!Q$20)","v":4555.8525468653625}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!H$32:H$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!H$20)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!I$32:I$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!I$20)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!J$32:J$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!J$20)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!K$32:K$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!K$20)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!L$32:L$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!L$20)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!M$32:M$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!M$20)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!N$32:N$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!N$20)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!O$32:O$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!O$20)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!P$32:P$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!P$20)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!Q$32:Q$49)*Inputs!$H992*Inputs!$J992+(Inputs!$I992*Inputs!Q$20)","v":180.22730152660867}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!H$32:H$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!H$20)","v":5.0374768614095764},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!I$32:I$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!I$20)","v":5.1628053920195249},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!J$32:J$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!J$20)","v":5.2406794304567734},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!K$32:K$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!K$20)","v":5.3076024322387845},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!L$32:L$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!L$20)","v":5.4110288895382563},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!M$32:M$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!M$20)","v":5.5463046117767121},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!N$32:N$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!N$20)","v":5.6849622270711304},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!O$32:O$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!O$20)","v":5.8270862827479082},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!P$32:P$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!P$20)","v":5.972763439816605},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!Q$32:Q$49)*Inputs!$H993*Inputs!$J993+(Inputs!$I993*Inputs!Q$20)","v":6.1220825258120195}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!H$32:H$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!H$20)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!I$32:I$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!I$20)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!J$32:J$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!J$20)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!K$32:K$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!K$20)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!L$32:L$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!L$20)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!M$32:M$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!M$20)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!N$32:N$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!N$20)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!O$32:O$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!O$20)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!P$32:P$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!P$20)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!Q$32:Q$49)*Inputs!$H994*Inputs!$J994+(Inputs!$I994*Inputs!Q$20)","v":180.22730152660867}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!H$32:H$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!H$20)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!I$32:I$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!I$20)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!J$32:J$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!J$20)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!K$32:K$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!K$20)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!L$32:L$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!L$20)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!M$32:M$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!M$20)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!N$32:N$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!N$20)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!O$32:O$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!O$20)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!P$32:P$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!P$20)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!Q$32:Q$49)*Inputs!$H995*Inputs!$J995+(Inputs!$I995*Inputs!Q$20)","v":180.22730152660867}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!H$32:H$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!H$20)","v":535.20000000000005},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!I$32:I$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!I$20)","v":548.51536231884063},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!J$32:J$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!J$20)","v":556.78898550724637},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!K$32:K$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!K$20)","v":563.89913043478259},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!L$32:L$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!L$20)","v":574.88753623188404},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!M$32:M$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!M$20)","v":598.38781192943281},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!N$32:N$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!N$20)","v":625.84847549457356},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!O$32:O$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!O$20)","v":656.93716683978994},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!P$32:P$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!P$20)","v":689.5128625284907},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!Q$32:Q$49)*Inputs!$H996*Inputs!$J996+(Inputs!$I996*Inputs!Q$20)","v":720.90920610643468}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!H$32:H$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!I$32:I$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!J$32:J$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!K$32:K$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!L$32:L$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!M$32:M$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!N$32:N$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!O$32:O$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!P$32:P$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!Q$32:Q$49)*Inputs!$H997*Inputs!$J997+(Inputs!$I997*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!H$32:H$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!H$20)","v":178.12},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!I$32:I$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!I$20)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!J$32:J$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!J$20)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!K$32:K$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!K$20)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!L$32:L$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!L$20)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!M$32:M$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!M$20)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!N$32:N$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!N$20)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!O$32:O$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!O$20)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!P$32:P$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!P$20)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!Q$32:Q$49)*Inputs!$H998*Inputs!$J998+(Inputs!$I998*Inputs!Q$20)","v":239.92591141942842}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!H$32:H$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!I$32:I$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!J$32:J$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!K$32:K$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!L$32:L$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!M$32:M$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!N$32:N$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!O$32:O$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!P$32:P$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!Q$32:Q$49)*Inputs!$H999*Inputs!$J999+(Inputs!$I999*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!H$32:H$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!H$20)","v":267.18},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!I$32:I$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!I$20)","v":273.82723188405799},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!J$32:J$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!J$20)","v":277.95755072463766},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!K$32:K$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!K$20)","v":281.50704347826081},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!L$32:L$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!L$20)","v":286.99262318840567},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!M$32:M$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!M$20)","v":298.72431911678962},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!N$32:N$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!N$20)","v":312.43310105127074},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!O$32:O$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!O$20)","v":327.95304976878742},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!P$32:P$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!P$20)","v":344.21533372638652},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!Q$32:Q$49)*Inputs!$H1000*Inputs!$J1000+(Inputs!$I1000*Inputs!Q$20)","v":359.88886712914262}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!H$32:H$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!I$32:I$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!J$32:J$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!K$32:K$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!L$32:L$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!M$32:M$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!N$32:N$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!O$32:O$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!P$32:P$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!Q$32:Q$49)*Inputs!$H1001*Inputs!$J1001+(Inputs!$I1001*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!H$32:H$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!H$20)","v":178.12},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!I$32:I$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!I$20)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!J$32:J$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!J$20)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!K$32:K$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!K$20)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!L$32:L$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!L$20)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!M$32:M$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!M$20)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!N$32:N$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!N$20)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!O$32:O$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!O$20)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!P$32:P$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!P$20)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!Q$32:Q$49)*Inputs!$H1002*Inputs!$J1002+(Inputs!$I1002*Inputs!Q$20)","v":239.92591141942842}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!H$32:H$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!I$32:I$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!J$32:J$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!K$32:K$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!L$32:L$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!M$32:M$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!N$32:N$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!O$32:O$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!P$32:P$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!Q$32:Q$49)*Inputs!$H1003*Inputs!$J1003+(Inputs!$I1003*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!H$32:H$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!I$32:I$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!J$32:J$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!K$32:K$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!L$32:L$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!M$32:M$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!N$32:N$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!O$32:O$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!P$32:P$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!Q$32:Q$49)*Inputs!$H1004*Inputs!$J1004+(Inputs!$I1004*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!H$32:H$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!H$20)","v":178.12},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!I$32:I$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!I$20)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!J$32:J$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!J$20)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!K$32:K$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!K$20)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!L$32:L$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!L$20)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!M$32:M$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!M$20)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!N$32:N$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!N$20)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!O$32:O$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!O$20)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!P$32:P$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!P$20)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!Q$32:Q$49)*Inputs!$H1005*Inputs!$J1005+(Inputs!$I1005*Inputs!Q$20)","v":239.92591141942842}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!H$32:H$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!I$32:I$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!J$32:J$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!K$32:K$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!L$32:L$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!M$32:M$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!N$32:N$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!O$32:O$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!P$32:P$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!Q$32:Q$49)*Inputs!$H1006*Inputs!$J1006+(Inputs!$I1006*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!H$32:H$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!H$20)","v":178.12},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!I$32:I$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!I$20)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!J$32:J$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!J$20)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!K$32:K$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!K$20)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!L$32:L$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!L$20)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!M$32:M$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!M$20)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!N$32:N$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!N$20)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!O$32:O$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!O$20)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!P$32:P$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!P$20)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!Q$32:Q$49)*Inputs!$H1007*Inputs!$J1007+(Inputs!$I1007*Inputs!Q$20)","v":239.92591141942842}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!H$32:H$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!I$32:I$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!J$32:J$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!K$32:K$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!L$32:L$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!M$32:M$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!N$32:N$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!O$32:O$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!P$32:P$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!Q$32:Q$49)*Inputs!$H1008*Inputs!$J1008+(Inputs!$I1008*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!H$32:H$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!H$20)","v":178.12},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!I$32:I$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!I$20)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!J$32:J$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!J$20)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!K$32:K$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!K$20)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!L$32:L$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!L$20)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!M$32:M$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!M$20)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!N$32:N$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!N$20)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!O$32:O$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!O$20)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!P$32:P$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!P$20)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!Q$32:Q$49)*Inputs!$H1009*Inputs!$J1009+(Inputs!$I1009*Inputs!Q$20)","v":239.92591141942842}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!H$32:H$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!H$20)","v":100.35000000000001},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!I$32:I$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!I$20)","v":102.84663043478261},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!J$32:J$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!J$20)","v":104.3979347826087},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!K$32:K$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!K$20)","v":105.73108695652174},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!L$32:L$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!L$20)","v":107.79141304347826},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!M$32:M$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!M$20)","v":112.19771473676866},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!N$32:N$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!N$20)","v":117.34658915523255},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!O$32:O$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!O$20)","v":123.17571878246062},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!P$32:P$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!P$20)","v":129.28366172409201},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!Q$32:Q$49)*Inputs!$H1010*Inputs!$J1010+(Inputs!$I1010*Inputs!Q$20)","v":135.1704761449565}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!H$32:H$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!H$20)","v":111.50000000000001},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!I$32:I$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!I$20)","v":114.27403381642513},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!J$32:J$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!J$20)","v":115.99770531400966},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!K$32:K$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!K$20)","v":117.47898550724638},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!L$32:L$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!L$20)","v":119.76823671497584},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!M$32:M$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!M$20)","v":124.66412748529851},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!N$32:N$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!N$20)","v":130.38509906136949},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!O$32:O$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!O$20)","v":136.86190975828958},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!P$32:P$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!P$20)","v":143.64851302676891},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!Q$32:Q$49)*Inputs!$H1011*Inputs!$J1011+(Inputs!$I1011*Inputs!Q$20)","v":150.18941793884056}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!H$32:H$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!H$20)","v":132.71777157305038},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!I$32:I$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!I$20)","v":136.01968714600309},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!J$32:J$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!J$20)","v":138.07136284181834},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!K$32:K$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!K$20)","v":139.83452164290958},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!L$32:L$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!L$20)","v":142.55940342641424},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!M$32:M$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!M$20)","v":148.38695242105359},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!N$32:N$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!N$20)","v":155.19659007853258},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!O$32:O$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!O$20)","v":162.90589844261984},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!P$32:P$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!P$20)","v":170.98395101968669},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!Q$32:Q$49)*Inputs!$H1012*Inputs!$J1012+(Inputs!$I1012*Inputs!Q$20)","v":178.76955033808466}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!H$32:H$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!H$20)","v":143.06238160847184},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!I$32:I$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!I$20)","v":146.62166308327198},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!J$32:J$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!J$20)","v":148.83325545596333},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!K$32:K$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!K$20)","v":150.73384265124494},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!L$32:L$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!L$20)","v":153.67111377122563},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!M$32:M$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!M$20)","v":159.95288770573052},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!N$32:N$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!N$20)","v":167.29329863655644},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!O$32:O$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!O$20)","v":175.6035045874857},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!P$32:P$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!P$20)","v":184.31119630605511},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!Q$32:Q$49)*Inputs!$H1013*Inputs!$J1013+(Inputs!$I1013*Inputs!Q$20)","v":192.70363966565623}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!H$32:H$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!H$20)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!I$32:I$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!I$20)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!J$32:J$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!J$20)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!K$32:K$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!K$20)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!L$32:L$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!L$20)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!M$32:M$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!M$20)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!N$32:N$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!N$20)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!O$32:O$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!O$20)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!P$32:P$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!P$20)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!Q$32:Q$49)*Inputs!$H1014*Inputs!$J1014+(Inputs!$I1014*Inputs!Q$20)","v":180.22730152660867}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!H$32:H$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!I$32:I$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!J$32:J$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!K$32:K$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!L$32:L$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!M$32:M$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!N$32:N$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!O$32:O$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!P$32:P$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!Q$32:Q$49)*Inputs!$H1015*Inputs!$J1015+(Inputs!$I1015*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!H$32:H$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!H$20)","v":136.9393562979771},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!I$32:I$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!I$20)","v":140.34630163582531},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!J$32:J$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!J$20)","v":142.46323854477953},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!K$32:K$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!K$20)","v":144.28248120091206},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!L$32:L$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!L$20)","v":147.0940380331169},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!M$32:M$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!M$20)","v":153.10695400256259},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!N$32:N$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!N$20)","v":160.13319763508443},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!O$32:O$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!O$20)","v":168.08772936333634},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!P$32:P$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!P$20)","v":176.42273459235253},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!Q$32:Q$49)*Inputs!$H1016*Inputs!$J1016+(Inputs!$I1016*Inputs!Q$20)","v":184.45598399383567}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!H$32:H$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!H$20)","v":10.270451722348284},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!I$32:I$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!I$20)","v":10.525972622686901},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!J$32:J$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!J$20)","v":10.684742890858466},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!K$32:K$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!K$20)","v":10.821186090068407},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!L$32:L$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!L$20)","v":11.032052852483769},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!M$32:M$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!M$20)","v":11.483021550192195},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!N$32:N$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!N$20)","v":12.009989822631333},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!O$32:O$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!O$20)","v":12.606579702250226},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!P$32:P$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!P$20)","v":13.23170509442644},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!Q$32:Q$49)*Inputs!$H1017*Inputs!$J1017+(Inputs!$I1017*Inputs!Q$20)","v":13.834198799537678}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!H$32:H$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!H$20)","v":35.878192246931903},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!I$32:I$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!I$20)","v":36.770813938099536},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!J$32:J$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!J$20)","v":37.32545265882505},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!K$32:K$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!K$20)","v":37.802095309448539},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!L$32:L$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!L$20)","v":38.53872486041211},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!M$32:M$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!M$20)","v":40.114112396534232},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!N$32:N$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!N$20)","v":41.954992379005155},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!O$32:O$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!O$20)","v":44.039084390943124},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!P$32:P$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!P$20)","v":46.222860684845877},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!Q$32:Q$49)*Inputs!$H1018*Inputs!$J1018+(Inputs!$I1018*Inputs!Q$20)","v":48.327576773672867}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!H$32:H$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!H$20)","v":8.5587097686235687},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!I$32:I$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!I$20)","v":8.7716438522390821},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!J$32:J$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!J$20)","v":8.9039524090487205},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!K$32:K$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!K$20)","v":9.0176550750570037},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!L$32:L$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!L$20)","v":9.1933773770698064},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!M$32:M$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!M$20)","v":9.5691846251601618},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!N$32:N$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!N$20)","v":10.008324852192777},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!O$32:O$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!O$20)","v":10.505483085208521},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!P$32:P$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!P$20)","v":11.026420912022033},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!Q$32:Q$49)*Inputs!$H1019*Inputs!$J1019+(Inputs!$I1019*Inputs!Q$20)","v":11.52849899961473}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!H$32:H$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!H$20)","v":3910.2836157189195},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!I$32:I$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!I$20)","v":4007.5684496365648},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!J$32:J$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!J$20)","v":4068.0172784785955},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!K$32:K$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!K$20)","v":4119.9654907647164},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!L$32:L$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!L$20)","v":4200.2490915705393},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!M$32:M$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!M$20)","v":4357.4744265158315},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!N$32:N$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!N$20)","v":4537.9256567141711},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!O$32:O$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!O$20)","v":4739.7156896490214},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!P$32:P$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!P$20)","v":4950.6109568038964},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!Q$32:Q$49)*Inputs!$H1020*Inputs!$J1020+(Inputs!$I1020*Inputs!Q$20)","v":5155.3729786413396}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!H$32:H$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!H$20)","v":4611.4149247247678},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!I$32:I$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!I$20)","v":4726.1433636732345},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!J$32:J$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!J$20)","v":4797.4309373887854},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!K$32:K$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!K$20)","v":4858.6936960505882},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!L$32:L$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!L$20)","v":4953.3725048915549},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!M$32:M$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!M$20)","v":5129.4259251698732},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!N$32:N$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!N$20)","v":5329.1759428345631},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!O$32:O$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!O$20)","v":5550.7472329224229},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!P$32:P$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!P$20)","v":5781.9182886591325},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!Q$32:Q$49)*Inputs!$H1021*Inputs!$J1021+(Inputs!$I1021*Inputs!Q$20)","v":6007.4629937929567}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!H$32:H$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!H$20)","v":3851.1260875688959},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!I$32:I$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!I$20)","v":3946.9391279117935},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!J$32:J$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!J$20)","v":4006.4734442413605},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!K$32:K$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!K$20)","v":4057.6357473370826},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!L$32:L$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!L$20)","v":4136.7047612122888},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!M$32:M$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!M$20)","v":4292.341487898625},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!N$32:N$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!N$20)","v":4471.1643946315344},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!O$32:O$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!O$20)","v":4671.2853960143184},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!P$32:P$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!P$20)","v":4880.4699058283259},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!Q$32:Q$49)*Inputs!$H1022*Inputs!$J1022+(Inputs!$I1022*Inputs!Q$20)","v":5083.4784013913795}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!H$32:H$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!H$20)","v":3615.2827920939817},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!I$32:I$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!I$20)","v":3705.2282335397981},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!J$32:J$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!J$20)","v":3761.1166631760334},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!K$32:K$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!K$20)","v":3809.145782394673},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!L$32:L$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!L$20)","v":3883.3726030052976},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!M$32:M$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!M$20)","v":4032.6760257364595},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!N$32:N$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!N$20)","v":4205.007295915314},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!O$32:O$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!O$20)","v":4398.4743698301927},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!P$32:P$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!P$20)","v":4600.8386039895977},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!Q$32:Q$49)*Inputs!$H1023*Inputs!$J1023+(Inputs!$I1023*Inputs!Q$20)","v":4796.8563170066836}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!H$32:H$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!H$20)","v":4717.744598332969},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!I$32:I$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!I$20)","v":4835.1184373736196},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!J$32:J$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!J$20)","v":4908.0497548357716},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!K$32:K$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!K$20)","v":4970.7251057798085},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!L$32:L$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!L$20)","v":5067.5870117842287},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!M$32:M$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!M$20)","v":5246.495794734863},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!N$32:N$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!N$20)","v":5449.1725591386785},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!O$32:O$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!O$20)","v":5673.7437646341414},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!P$32:P$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!P$20)","v":5907.9897336636441},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!Q$32:Q$49)*Inputs!$H1024*Inputs!$J1024+(Inputs!$I1024*Inputs!Q$20)","v":6136.6862249225815}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!H$32:H$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!H$20)","v":5150.960639372749},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!I$32:I$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!I$20)","v":5279.1125586614917},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!J$32:J$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!J$20)","v":5358.7409356952721},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!K$32:K$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!K$20)","v":5427.1715722086792},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!L$32:L$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!L$20)","v":5532.9280104566697},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!M$32:M$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!M$20)","v":5723.4703183741149},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!N$32:N$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!N$20)","v":5938.0714458689108},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!O$32:O$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!O$20)","v":6174.8651235326297},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!P$32:P$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!P$20)","v":6421.6391265345947},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!Q$32:Q$49)*Inputs!$H1025*Inputs!$J1025+(Inputs!$I1025*Inputs!Q$20)","v":6663.1768526153055}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!H$32:H$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!H$20)","v":4015.7928930195912},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!I$32:I$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!I$20)","v":4115.7027162034119},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!J$32:J$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!J$20)","v":4177.7826063370476},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!K$32:K$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!K$20)","v":4231.1325119206413},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!L$32:L$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!L$20)","v":4313.5823660043761},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!M$32:M$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!M$20)","v":4473.6410328105148},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!N$32:N$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!N$20)","v":4656.9964281662214},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!O$32:O$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!O$20)","v":4861.7632303873725},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!P$32:P$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!P$20)","v":5075.7096860607062},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!Q$32:Q$49)*Inputs!$H1026*Inputs!$J1026+(Inputs!$I1026*Inputs!Q$20)","v":5283.59917612957}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!H$32:H$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!H$20)","v":3745.049267038703},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!I$32:I$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!I$20)","v":3838.2231980785546},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!J$32:J$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!J$20)","v":3896.1176795013748},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!K$32:K$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!K$20)","v":3945.8707494741111},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!L$32:L$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!L$20)","v":4022.7618576137943},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!M$32:M$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!M$20)","v":4175.5500117101683},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!N$32:N$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!N$20)","v":4351.4531315383656},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!O$32:O$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!O$20)","v":4548.5813513438206},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!P$32:P$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!P$20)","v":4754.6982600410656},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!Q$32:Q$49)*Inputs!$H1027*Inputs!$J1027+(Inputs!$I1027*Inputs!Q$20)","v":4954.5624644594391}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!H$32:H$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!H$20)","v":3984.7310564085528},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!I$32:I$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!I$20)","v":4083.8680851066392},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!J$32:J$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!J$20)","v":4145.467792258848},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!K$32:K$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!K$20)","v":4198.4050405927774},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!L$32:L$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!L$20)","v":4280.2171516543058},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!M$32:M$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!M$20)","v":4455.1840395582403},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!N$32:N$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!N$20)","v":4659.6372513250635},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!O$32:O$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!O$20)","v":4891.1022623609069},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!P$32:P$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!P$20)","v":5133.6384848849721},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!Q$32:Q$49)*Inputs!$H1028*Inputs!$J1028+(Inputs!$I1028*Inputs!Q$20)","v":5367.3940628235123}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!H$32:H$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!H$20)","v":4523.4122459919317},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!I$32:I$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!I$20)","v":4635.9512463149194},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!J$32:J$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!J$20)","v":4705.8783921466775},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!K$32:K$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!K$20)","v":4765.9720330958453},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!L$32:L$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!L$20)","v":4858.8440236536508},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!M$32:M$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!M$20)","v":5057.4640439721834},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!N$32:N$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!N$20)","v":5289.5565362248408},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!O$32:O$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!O$20)","v":5552.3124539057362},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!P$32:P$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!P$20)","v":5827.6362595858091},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!Q$32:Q$49)*Inputs!$H1029*Inputs!$J1029+(Inputs!$I1029*Inputs!Q$20)","v":6092.9923975152606}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!H$32:H$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!H$20)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!I$32:I$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!I$20)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!J$32:J$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!J$20)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!K$32:K$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!K$20)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!L$32:L$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!L$20)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!M$32:M$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!M$20)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!N$32:N$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!N$20)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!O$32:O$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!O$20)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!P$32:P$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!P$20)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!Q$32:Q$49)*Inputs!$H1030*Inputs!$J1030+(Inputs!$I1030*Inputs!Q$20)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!H$32:H$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!H$20)","v":23.806307373039051},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!I$32:I$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!I$20)","v":24.398589899469734},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!J$32:J$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!J$20)","v":24.766610110067436},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!K$32:K$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!K$20)","v":25.082877478549836},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!L$32:L$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!L$20)","v":25.571654320749911},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!M$32:M$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!M$20)","v":26.616973428760009},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!N$32:N$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!N$20)","v":27.838455113175844},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!O$32:O$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!O$20)","v":29.221315617641014},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!P$32:P$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!P$20)","v":30.670319773948549},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!Q$32:Q$49)*Inputs!$H1031*Inputs!$J1031+(Inputs!$I1031*Inputs!Q$20)","v":32.066865001164686}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!H$32:H$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!H$20)","v":229.04415602585044},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!I$32:I$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!I$20)","v":234.74259758881243},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!J$32:J$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!J$20)","v":238.28337681240043},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!K$32:K$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!K$20)","v":241.32623395767135},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!L$32:L$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!L$20)","v":246.02883136399919},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!M$32:M$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!M$20)","v":256.08600777192123},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!N$32:N$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!N$20)","v":267.83807150545539},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!O$32:O$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!O$20)","v":281.14278576388824},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!P$32:P$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!P$20)","v":295.08387830120768},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!Q$32:Q$49)*Inputs!$H1032*Inputs!$J1032+(Inputs!$I1032*Inputs!Q$20)","v":308.52025538847943}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!H$32:H$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!H$20)","v":210.96},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!I$32:I$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!I$20)","v":216.20852173913045},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!J$32:J$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!J$20)","v":219.46973913043476},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!K$32:K$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!K$20)","v":222.2723478260869},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!L$32:L$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!L$20)","v":226.60365217391296},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!M$32:M$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!M$20)","v":235.86676533003197},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!N$32:N$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!N$20)","v":246.69094617028253},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!O$32:O$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!O$20)","v":258.94518818483192},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!P$32:P$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!P$20)","v":271.78556330158887},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!Q$32:Q$49)*Inputs!$H1033*Inputs!$J1033+(Inputs!$I1033*Inputs!Q$20)","v":284.16107272087709}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!H$32:H$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!H$20)","v":177.52},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!I$32:I$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!I$20)","v":181.93656038647345},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!J$32:J$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!J$20)","v":184.6808309178744},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!K$32:K$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!K$20)","v":187.03918840579709},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!L$32:L$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!L$20)","v":190.68392270531399},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!M$32:M$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!M$20)","v":198.47870772367881},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!N$32:N$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!N$20)","v":207.58711018272925},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!O$32:O$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!O$20)","v":217.89888986808577},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!P$32:P$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!P$20)","v":228.70389266826916},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!Q$32:Q$49)*Inputs!$H1034*Inputs!$J1034+(Inputs!$I1034*Inputs!Q$20)","v":239.11771724217914}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!H$32:H$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!H$20)","v":210.96},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!I$32:I$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!I$20)","v":216.20852173913045},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!J$32:J$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!J$20)","v":219.46973913043476},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!K$32:K$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!K$20)","v":222.2723478260869},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!L$32:L$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!L$20)","v":226.60365217391296},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!M$32:M$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!M$20)","v":235.86676533003197},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!N$32:N$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!N$20)","v":246.69094617028253},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!O$32:O$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!O$20)","v":258.94518818483192},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!P$32:P$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!P$20)","v":271.78556330158887},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!Q$32:Q$49)*Inputs!$H1035*Inputs!$J1035+(Inputs!$I1035*Inputs!Q$20)","v":284.16107272087709}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!H$32:H$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!I$32:I$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!J$32:J$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!K$32:K$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!L$32:L$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!M$32:M$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!N$32:N$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!O$32:O$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!P$32:P$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!Q$32:Q$49)*Inputs!$H1036*Inputs!$J1036+(Inputs!$I1036*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!H$32:H$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!I$32:I$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!J$32:J$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!K$32:K$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!L$32:L$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!M$32:M$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!N$32:N$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!O$32:O$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!P$32:P$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!Q$32:Q$49)*Inputs!$H1037*Inputs!$J1037+(Inputs!$I1037*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!H$32:H$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!I$32:I$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!J$32:J$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!K$32:K$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!L$32:L$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!M$32:M$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!N$32:N$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!O$32:O$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!P$32:P$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!Q$32:Q$49)*Inputs!$H1038*Inputs!$J1038+(Inputs!$I1038*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!H$32:H$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!H$20)","v":165.6864892241353},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!I$32:I$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!I$20)","v":169.80864100918021},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!J$32:J$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!J$20)","v":172.36997804066442},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!K$32:K$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!K$20)","v":174.57112705209616},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!L$32:L$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!L$20)","v":177.97290279703611},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!M$32:M$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!M$20)","v":185.24808623523887},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!N$32:N$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!N$20)","v":193.74932117147449},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!O$32:O$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!O$20)","v":203.37371602117864},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!P$32:P$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!P$20)","v":213.45845565625825},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!Q$32:Q$49)*Inputs!$H1039*Inputs!$J1039+(Inputs!$I1039*Inputs!Q$20)","v":223.1780930663933}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!H$32:H$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!H$20)","v":252.87581490878304},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!I$32:I$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!I$20)","v":259.1671697241465},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!J$32:J$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!J$20)","v":263.07636106573153},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!K$32:K$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!K$20)","v":266.43582237490619},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!L$32:L$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!L$20)","v":271.62771712544884},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!M$32:M$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!M$20)","v":282.73132580930292},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!N$32:N$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!N$20)","v":295.70617199198398},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!O$32:O$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!O$20)","v":310.3952193730924},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!P$32:P$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!P$20)","v":325.78685912178582},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!Q$32:Q$49)*Inputs!$H1040*Inputs!$J1040+(Inputs!$I1040*Inputs!Q$20)","v":340.62126862744486}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!H$32:H$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!H$20)","v":417.95549150960369},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!I$32:I$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!I$20)","v":428.35390108097789},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!J$32:J$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!J$20)","v":434.81504877581227},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!K$32:K$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!K$20)","v":440.36759757606063},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!L$32:L$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!L$20)","v":448.94880935826262},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!M$32:M$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!M$20)","v":467.30095674200737},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!N$32:N$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!N$20)","v":488.7459028136596},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!O$32:O$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!O$20)","v":513.02409651990081},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!P$32:P$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!P$20)","v":538.46354140562232},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!Q$32:Q$49)*Inputs!$H1041*Inputs!$J1041+(Inputs!$I1041*Inputs!Q$20)","v":562.98199097909765}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!H$32:H$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!H$20)","v":55.015345937398713},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!I$32:I$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!I$20)","v":56.384085220382303},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!J$32:J$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!J$20)","v":57.234563998158514},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!K$32:K$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!K$20)","v":57.965444197809937},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!L$32:L$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!L$20)","v":59.094986324543974},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!M$32:M$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!M$20)","v":61.510673538902886},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!N$32:N$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!N$20)","v":64.333464842540295},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!O$32:O$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!O$20)","v":67.529195614397722},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!P$32:P$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!P$20)","v":70.877781502785794},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!Q$32:Q$49)*Inputs!$H1042*Inputs!$J1042+(Inputs!$I1042*Inputs!Q$20)","v":74.105137076608699}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!H$32:H$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!H$20)","v":190.74517670710068},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!I$32:I$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!I$20)","v":195.49076926768799},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!J$32:J$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!J$20)","v":198.43948697523734},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!K$32:K$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!K$20)","v":200.97354125516256},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!L$32:L$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!L$20)","v":204.88980696050157},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!M$32:M$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!M$20)","v":213.26530068358551},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!N$32:N$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!N$20)","v":223.05227587832957},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!O$32:O$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!O$20)","v":234.13227947368796},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!P$32:P$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!P$20)","v":245.74225113007427},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!Q$32:Q$49)*Inputs!$H1043*Inputs!$J1043+(Inputs!$I1043*Inputs!Q$20)","v":256.93190192180037}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!H$32:H$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!H$20)","v":62.132433459050745},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!I$32:I$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!I$20)","v":63.678240378442588},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!J$32:J$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!J$20)","v":64.638741765249165},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!K$32:K$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!K$20)","v":65.464172644536063},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!L$32:L$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!L$20)","v":66.739838548888542},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!M$32:M$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!M$20)","v":69.468032338214584},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!N$32:N$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!N$20)","v":72.655995439302941},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!O$32:O$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!O$20)","v":76.265143507941985},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!P$32:P$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!P$20)","v":80.046920871096859},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!Q$32:Q$49)*Inputs!$H1044*Inputs!$J1044+(Inputs!$I1044*Inputs!Q$20)","v":83.691784899897499}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!H$32:H$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!H$20)","v":535.20000000000005},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!I$32:I$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!I$20)","v":548.51536231884063},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!J$32:J$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!J$20)","v":556.78898550724637},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!K$32:K$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!K$20)","v":563.89913043478259},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!L$32:L$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!L$20)","v":574.88753623188404},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!M$32:M$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!M$20)","v":598.38781192943281},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!N$32:N$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!N$20)","v":625.84847549457356},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!O$32:O$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!O$20)","v":656.93716683978994},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!P$32:P$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!P$20)","v":689.5128625284907},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!Q$32:Q$49)*Inputs!$H1045*Inputs!$J1045+(Inputs!$I1045*Inputs!Q$20)","v":720.90920610643468}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!H$32:H$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!H$20)","v":15.870871582026034},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!I$32:I$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!I$20)","v":16.265726599646488},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!J$32:J$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!J$20)","v":16.511073406711624},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!K$32:K$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!K$20)","v":16.721918319033222},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!L$32:L$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!L$20)","v":17.047769547166606},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!M$32:M$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!M$20)","v":17.744648952506672},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!N$32:N$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!N$20)","v":18.55897007545056},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!O$32:O$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!O$20)","v":19.480877078427341},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!P$32:P$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!P$20)","v":20.44687984929903},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!Q$32:Q$49)*Inputs!$H1046*Inputs!$J1046+(Inputs!$I1046*Inputs!Q$20)","v":21.377910000776456}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!H$32:H$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!H$20)","v":156.065},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!I$32:I$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!I$20)","v":159.94777657004832},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!J$32:J$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!J$20)","v":162.36037560386472},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!K$32:K$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!K$20)","v":164.43370289855071},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!L$32:L$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!L$20)","v":167.63793599033815},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!M$32:M$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!M$20)","v":174.49064624209066},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!N$32:N$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!N$20)","v":182.49821062791597},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!O$32:O$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!O$20)","v":191.56371252401311},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!P$32:P$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!P$20)","v":201.06282677598821},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!Q$32:Q$49)*Inputs!$H1047*Inputs!$J1047+(Inputs!$I1047*Inputs!Q$20)","v":210.21804045403724}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!H$32:H$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!H$20)","v":356.76499999999999},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!I$32:I$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!I$20)","v":365.64103743961357},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!J$32:J$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!J$20)","v":371.15624516908213},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!K$32:K$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!K$20)","v":375.89587681159423},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!L$32:L$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!L$20)","v":383.22076207729469},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!M$32:M$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!M$20)","v":398.88607571562795},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!N$32:N$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!N$20)","v":417.19138893838101},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!O$32:O$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!O$20)","v":437.9151500889343},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!P$32:P$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!P$20)","v":459.63015022417221},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!Q$32:Q$49)*Inputs!$H1048*Inputs!$J1048+(Inputs!$I1048*Inputs!Q$20)","v":480.55899274395023}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!H$32:H$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!H$20)","v":524.0150000000001},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!I$32:I$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!I$20)","v":537.05208816425136},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!J$32:J$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!J$20)","v":545.15280314009658},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!K$32:K$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!K$20)","v":552.11435507246381},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!L$32:L$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!L$20)","v":562.87311714975851},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!M$32:M$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!M$20)","v":585.8822669435757},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!N$32:N$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!N$20)","v":612.7690375304353},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!O$32:O$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!O$20)","v":643.20801472636867},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!P$32:P$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!P$20)","v":675.10291976432563},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!Q$32:Q$49)*Inputs!$H1049*Inputs!$J1049+(Inputs!$I1049*Inputs!Q$20)","v":705.84311965221104}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!H$32:H$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!H$20)","v":152.69610401723364},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!I$32:I$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!I$20)","v":156.49506505920829},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!J$32:J$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!J$20)","v":158.85558454160028},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!K$32:K$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!K$20)","v":160.8841559717809},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!L$32:L$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!L$20)","v":164.0192209093328},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!M$32:M$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!M$20)","v":170.7240051812808},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!N$32:N$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!N$20)","v":178.55871433697027},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!O$32:O$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!O$20)","v":187.42852384259214},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!P$32:P$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!P$20)","v":196.72258553413846},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!Q$32:Q$49)*Inputs!$H1050*Inputs!$J1050+(Inputs!$I1050*Inputs!Q$20)","v":205.68017025898627}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!H$32:H$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!H$20)","v":267.21818203015886},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!I$32:I$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!I$20)","v":273.86636385361453},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!J$32:J$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!J$20)","v":277.99727294780047},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!K$32:K$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!K$20)","v":281.54727295061656},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!L$32:L$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!L$20)","v":287.03363659133242},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!M$32:M$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!M$20)","v":298.76700906724142},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!N$32:N$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!N$20)","v":312.47775008969796},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!O$32:O$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!O$20)","v":327.99991672453626},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!P$32:P$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!P$20)","v":344.2645246847423},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!Q$32:Q$49)*Inputs!$H1051*Inputs!$J1051+(Inputs!$I1051*Inputs!Q$20)","v":359.94029795322598}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!H$32:H$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!H$20)","v":152.41929390600407},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!I$32:I$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!I$20)","v":156.21136812637084},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!J$32:J$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!J$20)","v":158.56760841863755},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!K$32:K$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!K$20)","v":160.59250241980425},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!L$32:L$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!L$20)","v":163.72188405797101},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!M$32:M$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!M$20)","v":170.0969529823582},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!N$32:N$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!N$20)","v":177.47461887364338},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!O$32:O$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!O$20)","v":185.77210420994749},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!P$32:P$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!P$20)","v":194.45447344462266},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!Q$32:Q$49)*Inputs!$H1052*Inputs!$J1052+(Inputs!$I1052*Inputs!Q$20)","v":202.85546578442117}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!H$32:H$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!H$20)","v":152.41929390600407},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!I$32:I$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!I$20)","v":156.21136812637084},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!J$32:J$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!J$20)","v":158.56760841863755},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!K$32:K$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!K$20)","v":160.59250241980425},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!L$32:L$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!L$20)","v":163.72188405797101},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!M$32:M$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!M$20)","v":170.0969529823582},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!N$32:N$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!N$20)","v":177.47461887364338},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!O$32:O$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!O$20)","v":185.77210420994749},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!P$32:P$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!P$20)","v":194.45447344462266},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!Q$32:Q$49)*Inputs!$H1053*Inputs!$J1053+(Inputs!$I1053*Inputs!Q$20)","v":202.85546578442117}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!H$32:H$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!I$32:I$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!J$32:J$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!K$32:K$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!L$32:L$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!M$32:M$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!N$32:N$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!O$32:O$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!P$32:P$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!Q$32:Q$49)*Inputs!$H1054*Inputs!$J1054+(Inputs!$I1054*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!H$32:H$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!H$20)","v":401.40000000000003},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!I$32:I$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!I$20)","v":411.38652173913044},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!J$32:J$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!J$20)","v":417.5917391304348},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!K$32:K$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!K$20)","v":422.92434782608694},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!L$32:L$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!L$20)","v":431.16565217391303},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!M$32:M$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!M$20)","v":448.79085894707464},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!N$32:N$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!N$20)","v":469.3863566209302},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!O$32:O$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!O$20)","v":492.70287512984248},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!P$32:P$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!P$20)","v":517.13464689636805},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!Q$32:Q$49)*Inputs!$H1055*Inputs!$J1055+(Inputs!$I1055*Inputs!Q$20)","v":540.68190457982598}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!H$32:H$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!H$20)","v":100.35000000000001},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!I$32:I$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!I$20)","v":102.84663043478261},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!J$32:J$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!J$20)","v":104.3979347826087},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!K$32:K$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!K$20)","v":105.73108695652174},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!L$32:L$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!L$20)","v":107.79141304347826},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!M$32:M$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!M$20)","v":112.19771473676866},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!N$32:N$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!N$20)","v":117.34658915523255},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!O$32:O$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!O$20)","v":123.17571878246062},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!P$32:P$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!P$20)","v":129.28366172409201},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!Q$32:Q$49)*Inputs!$H1056*Inputs!$J1056+(Inputs!$I1056*Inputs!Q$20)","v":135.1704761449565}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!H$32:H$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!H$20)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!I$32:I$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!I$20)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!J$32:J$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!J$20)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!K$32:K$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!K$20)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!L$32:L$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!L$20)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!M$32:M$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!M$20)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!N$32:N$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!N$20)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!O$32:O$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!O$20)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!P$32:P$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!P$20)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!Q$32:Q$49)*Inputs!$H1057*Inputs!$J1057+(Inputs!$I1057*Inputs!Q$20)","v":45.056825381652168}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!H$32:H$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!H$20)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!I$32:I$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!I$20)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!J$32:J$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!J$20)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!K$32:K$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!K$20)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!L$32:L$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!L$20)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!M$32:M$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!M$20)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!N$32:N$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!N$20)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!O$32:O$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!O$20)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!P$32:P$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!P$20)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!Q$32:Q$49)*Inputs!$H1058*Inputs!$J1058+(Inputs!$I1058*Inputs!Q$20)","v":45.056825381652168}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!H$32:H$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!H$20)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!I$32:I$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!I$20)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!J$32:J$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!J$20)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!K$32:K$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!K$20)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!L$32:L$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!L$20)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!M$32:M$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!M$20)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!N$32:N$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!N$20)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!O$32:O$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!O$20)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!P$32:P$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!P$20)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!Q$32:Q$49)*Inputs!$H1059*Inputs!$J1059+(Inputs!$I1059*Inputs!Q$20)","v":45.056825381652168}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!H$32:H$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!H$20)","v":26.760000000000005},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!I$32:I$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!I$20)","v":27.425768115942034},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!J$32:J$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!J$20)","v":27.83944927536232},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!K$32:K$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!K$20)","v":28.19495652173913},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!L$32:L$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!L$20)","v":28.744376811594204},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!M$32:M$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!M$20)","v":29.919390596471644},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!N$32:N$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!N$20)","v":31.292423774728679},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!O$32:O$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!O$20)","v":32.846858341989496},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!P$32:P$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!P$20)","v":34.475643126424536},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!Q$32:Q$49)*Inputs!$H1060*Inputs!$J1060+(Inputs!$I1060*Inputs!Q$20)","v":36.045460305321733}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!H$32:H$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!H$20)","v":15.870871582026034},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!I$32:I$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!I$20)","v":16.265726599646488},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!J$32:J$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!J$20)","v":16.511073406711624},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!K$32:K$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!K$20)","v":16.721918319033222},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!L$32:L$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!L$20)","v":17.047769547166606},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!M$32:M$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!M$20)","v":17.744648952506672},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!N$32:N$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!N$20)","v":18.55897007545056},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!O$32:O$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!O$20)","v":19.480877078427341},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!P$32:P$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!P$20)","v":20.44687984929903},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!Q$32:Q$49)*Inputs!$H1061*Inputs!$J1061+(Inputs!$I1061*Inputs!Q$20)","v":21.377910000776456}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!H$32:H$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!H$20)","v":256.41500000000002},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!I$32:I$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!I$20)","v":262.79440700483093},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!J$32:J$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!J$20)","v":266.75831038647345},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!K$32:K$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!K$20)","v":270.16478985507246},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!L$32:L$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!L$20)","v":275.42934903381638},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!M$32:M$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!M$20)","v":286.68836097885929},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!N$32:N$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!N$20)","v":299.84479978314846},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!O$32:O$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!O$20)","v":314.7394313064737},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!P$32:P$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!P$20)","v":330.34648850008023},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!Q$32:Q$49)*Inputs!$H1062*Inputs!$J1062+(Inputs!$I1062*Inputs!Q$20)","v":345.3885165989937}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!H$32:H$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!H$20)","v":102.70451722348282},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!I$32:I$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!I$20)","v":105.25972622686899},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!J$32:J$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!J$20)","v":106.84742890858466},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!K$32:K$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!K$20)","v":108.21186090068406},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!L$32:L$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!L$20)","v":110.32052852483768},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!M$32:M$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!M$20)","v":114.83021550192194},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!N$32:N$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!N$20)","v":120.09989822631333},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!O$32:O$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!O$20)","v":126.06579702250225},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!P$32:P$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!P$20)","v":132.31705094426439},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!Q$32:Q$49)*Inputs!$H1063*Inputs!$J1063+(Inputs!$I1063*Inputs!Q$20)","v":138.34198799537677}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!H$32:H$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!H$20)","v":25.676129305870706},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!I$32:I$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!I$20)","v":26.314931556717248},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!J$32:J$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!J$20)","v":26.711857227146165},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!K$32:K$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!K$20)","v":27.052965225171015},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!L$32:L$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!L$20)","v":27.580132131209421},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!M$32:M$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!M$20)","v":28.707553875480485},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!N$32:N$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!N$20)","v":30.024974556578332},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!O$32:O$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!O$20)","v":31.516449255625563},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!P$32:P$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!P$20)","v":33.079262736066099},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!Q$32:Q$49)*Inputs!$H1064*Inputs!$J1064+(Inputs!$I1064*Inputs!Q$20)","v":34.585496998844192}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!H$32:H$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!H$20)","v":203.6686666666667},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!I$32:I$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!I$20)","v":208.73578566827698},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!J$32:J$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!J$20)","v":211.88428679549116},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!K$32:K$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!K$20)","v":214.59002995169081},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!L$32:L$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!L$20)","v":218.77163301127214},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!M$32:M$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!M$20)","v":227.71458857483498},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!N$32:N$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!N$20)","v":238.16465721103478},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!O$32:O$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!O$20)","v":249.99536034012999},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!P$32:P$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!P$20)","v":262.39193826736607},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!Q$32:Q$49)*Inputs!$H1065*Inputs!$J1065+(Inputs!$I1065*Inputs!Q$20)","v":274.3397174802368}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!H$32:H$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!H$20)","v":110.77336996302719},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!I$32:I$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!I$20)","v":113.52932578577882},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!J$32:J$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!J$20)","v":115.24176435525558},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!K$32:K$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!K$20)","v":116.71339125089963},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!L$32:L$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!L$20)","v":118.98772372598594},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!M$32:M$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!M$20)","v":123.49445275528774},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!N$32:N$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!N$20)","v":128.67994613726952},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!O$32:O$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!O$20)","v":134.48877292693072},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!P$32:P$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!P$20)","v":140.56194931750557},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!Q$32:Q$49)*Inputs!$H1066*Inputs!$J1066+(Inputs!$I1066*Inputs!Q$20)","v":146.45232989698144}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!H$32:H$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!H$20)","v":200.70000000000002},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!I$32:I$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!I$20)","v":205.69326086956522},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!J$32:J$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!J$20)","v":208.7958695652174},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!K$32:K$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!K$20)","v":211.46217391304347},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!L$32:L$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!L$20)","v":215.58282608695652},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!M$32:M$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!M$20)","v":224.39542947353732},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!N$32:N$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!N$20)","v":234.6931783104651},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!O$32:O$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!O$20)","v":246.35143756492124},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!P$32:P$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!P$20)","v":258.56732344818403},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!Q$32:Q$49)*Inputs!$H1067*Inputs!$J1067+(Inputs!$I1067*Inputs!Q$20)","v":270.34095228991299}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!H$32:H$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!H$20)","v":610.78441606893455},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!I$32:I$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!I$20)","v":625.98026023683315},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!J$32:J$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!J$20)","v":635.42233816640112},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!K$32:K$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!K$20)","v":643.5366238871236},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!L$32:L$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!L$20)","v":656.07688363733121},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!M$32:M$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!M$20)","v":682.89602072512321},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!N$32:N$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!N$20)","v":714.23485734788107},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!O$32:O$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!O$20)","v":749.71409537036857},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!P$32:P$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!P$20)","v":786.89034213655384},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!Q$32:Q$49)*Inputs!$H1068*Inputs!$J1068+(Inputs!$I1068*Inputs!Q$20)","v":822.72068103594506}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!H$32:H$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!H$20)","v":89.06},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!I$32:I$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!I$20)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!J$32:J$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!J$20)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!K$32:K$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!K$20)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!L$32:L$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!L$20)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!M$32:M$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!M$20)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!N$32:N$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!N$20)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!O$32:O$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!O$20)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!P$32:P$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!P$20)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!Q$32:Q$49)*Inputs!$H1069*Inputs!$J1069+(Inputs!$I1069*Inputs!Q$20)","v":119.96295570971421}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!H$32:H$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!I$32:I$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!J$32:J$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!K$32:K$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!L$32:L$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!M$32:M$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!N$32:N$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!O$32:O$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!P$32:P$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!Q$32:Q$49)*Inputs!$H1070*Inputs!$J1070+(Inputs!$I1070*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!H$32:H$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!I$32:I$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!J$32:J$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!K$32:K$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!L$32:L$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!M$32:M$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!N$32:N$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!O$32:O$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!P$32:P$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!Q$32:Q$49)*Inputs!$H1071*Inputs!$J1071+(Inputs!$I1071*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!H$32:H$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!I$32:I$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!J$32:J$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!K$32:K$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!L$32:L$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!M$32:M$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!N$32:N$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!O$32:O$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!P$32:P$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!Q$32:Q$49)*Inputs!$H1072*Inputs!$J1072+(Inputs!$I1072*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!H$32:H$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!I$32:I$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!J$32:J$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!K$32:K$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!L$32:L$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!M$32:M$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!N$32:N$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!O$32:O$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!P$32:P$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!Q$32:Q$49)*Inputs!$H1073*Inputs!$J1073+(Inputs!$I1073*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!H$32:H$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!I$32:I$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!J$32:J$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!K$32:K$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!L$32:L$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!M$32:M$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!N$32:N$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!O$32:O$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!P$32:P$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!Q$32:Q$49)*Inputs!$H1074*Inputs!$J1074+(Inputs!$I1074*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!H$32:H$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!I$32:I$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!J$32:J$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!K$32:K$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!L$32:L$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!M$32:M$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!N$32:N$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!O$32:O$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!P$32:P$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!Q$32:Q$49)*Inputs!$H1075*Inputs!$J1075+(Inputs!$I1075*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!H$32:H$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!I$32:I$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!J$32:J$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!K$32:K$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!L$32:L$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!M$32:M$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!N$32:N$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!O$32:O$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!P$32:P$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!Q$32:Q$49)*Inputs!$H1076*Inputs!$J1076+(Inputs!$I1076*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!H$32:H$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!I$32:I$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!J$32:J$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!K$32:K$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!L$32:L$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!M$32:M$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!N$32:N$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!O$32:O$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!P$32:P$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!Q$32:Q$49)*Inputs!$H1077*Inputs!$J1077+(Inputs!$I1077*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!H$32:H$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!I$32:I$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!J$32:J$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!K$32:K$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!L$32:L$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!M$32:M$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!N$32:N$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!O$32:O$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!P$32:P$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!Q$32:Q$49)*Inputs!$H1078*Inputs!$J1078+(Inputs!$I1078*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!H$32:H$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!I$32:I$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!J$32:J$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!K$32:K$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!L$32:L$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!M$32:M$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!N$32:N$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!O$32:O$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!P$32:P$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!Q$32:Q$49)*Inputs!$H1079*Inputs!$J1079+(Inputs!$I1079*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!H$32:H$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!I$32:I$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!J$32:J$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!K$32:K$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!L$32:L$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!M$32:M$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!N$32:N$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!O$32:O$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!P$32:P$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!Q$32:Q$49)*Inputs!$H1080*Inputs!$J1080+(Inputs!$I1080*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!H$32:H$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!I$32:I$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!J$32:J$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!K$32:K$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!L$32:L$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!M$32:M$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!N$32:N$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!O$32:O$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!P$32:P$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!Q$32:Q$49)*Inputs!$H1081*Inputs!$J1081+(Inputs!$I1081*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!H$32:H$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!I$32:I$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!J$32:J$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!K$32:K$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!L$32:L$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!M$32:M$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!N$32:N$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!O$32:O$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!P$32:P$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!Q$32:Q$49)*Inputs!$H1082*Inputs!$J1082+(Inputs!$I1082*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!H$32:H$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!I$32:I$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!J$32:J$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!K$32:K$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!L$32:L$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!M$32:M$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!N$32:N$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!O$32:O$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!P$32:P$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!Q$32:Q$49)*Inputs!$H1083*Inputs!$J1083+(Inputs!$I1083*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!H$32:H$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!I$32:I$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!J$32:J$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!K$32:K$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!L$32:L$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!M$32:M$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!N$32:N$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!O$32:O$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!P$32:P$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!Q$32:Q$49)*Inputs!$H1084*Inputs!$J1084+(Inputs!$I1084*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!H$32:H$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!I$32:I$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!J$32:J$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!K$32:K$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!L$32:L$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!M$32:M$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!N$32:N$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!O$32:O$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!P$32:P$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!Q$32:Q$49)*Inputs!$H1085*Inputs!$J1085+(Inputs!$I1085*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!H$32:H$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!I$32:I$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!J$32:J$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!K$32:K$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!L$32:L$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!M$32:M$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!N$32:N$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!O$32:O$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!P$32:P$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!Q$32:Q$49)*Inputs!$H1086*Inputs!$J1086+(Inputs!$I1086*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!H$32:H$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!I$32:I$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!J$32:J$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!K$32:K$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!L$32:L$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!M$32:M$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!N$32:N$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!O$32:O$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!P$32:P$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!Q$32:Q$49)*Inputs!$H1087*Inputs!$J1087+(Inputs!$I1087*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!H$32:H$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!I$32:I$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!J$32:J$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!K$32:K$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!L$32:L$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!M$32:M$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!N$32:N$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!O$32:O$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!P$32:P$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!Q$32:Q$49)*Inputs!$H1088*Inputs!$J1088+(Inputs!$I1088*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!H$32:H$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!I$32:I$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!J$32:J$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!K$32:K$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!L$32:L$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!M$32:M$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!N$32:N$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!O$32:O$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!P$32:P$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!Q$32:Q$49)*Inputs!$H1089*Inputs!$J1089+(Inputs!$I1089*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!H$32:H$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!I$32:I$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!J$32:J$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!K$32:K$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!L$32:L$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!M$32:M$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!N$32:N$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!O$32:O$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!P$32:P$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!Q$32:Q$49)*Inputs!$H1090*Inputs!$J1090+(Inputs!$I1090*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!H$32:H$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!I$32:I$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!J$32:J$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!K$32:K$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!L$32:L$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!M$32:M$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!N$32:N$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!O$32:O$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!P$32:P$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!Q$32:Q$49)*Inputs!$H1091*Inputs!$J1091+(Inputs!$I1091*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!H$32:H$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!I$32:I$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!J$32:J$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!K$32:K$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!L$32:L$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!M$32:M$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!N$32:N$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!O$32:O$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!P$32:P$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!Q$32:Q$49)*Inputs!$H1092*Inputs!$J1092+(Inputs!$I1092*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!H$32:H$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!I$32:I$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!J$32:J$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!K$32:K$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!L$32:L$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!M$32:M$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!N$32:N$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!O$32:O$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!P$32:P$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!Q$32:Q$49)*Inputs!$H1093*Inputs!$J1093+(Inputs!$I1093*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!H$32:H$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!I$32:I$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!J$32:J$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!K$32:K$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!L$32:L$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!M$32:M$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!N$32:N$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!O$32:O$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!P$32:P$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!Q$32:Q$49)*Inputs!$H1094*Inputs!$J1094+(Inputs!$I1094*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!H$32:H$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!I$32:I$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!J$32:J$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!K$32:K$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!L$32:L$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!M$32:M$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!N$32:N$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!O$32:O$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!P$32:P$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!Q$32:Q$49)*Inputs!$H1095*Inputs!$J1095+(Inputs!$I1095*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!H$32:H$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!I$32:I$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!J$32:J$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!K$32:K$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!L$32:L$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!M$32:M$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!N$32:N$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!O$32:O$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!P$32:P$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!Q$32:Q$49)*Inputs!$H1096*Inputs!$J1096+(Inputs!$I1096*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!H$32:H$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!I$32:I$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!J$32:J$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!K$32:K$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!L$32:L$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!M$32:M$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!N$32:N$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!O$32:O$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!P$32:P$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!Q$32:Q$49)*Inputs!$H1097*Inputs!$J1097+(Inputs!$I1097*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!H$32:H$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!I$32:I$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!J$32:J$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!K$32:K$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!L$32:L$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!M$32:M$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!N$32:N$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!O$32:O$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!P$32:P$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!Q$32:Q$49)*Inputs!$H1098*Inputs!$J1098+(Inputs!$I1098*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!H$32:H$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!I$32:I$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!J$32:J$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!K$32:K$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!L$32:L$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!M$32:M$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!N$32:N$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!O$32:O$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!P$32:P$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!Q$32:Q$49)*Inputs!$H1099*Inputs!$J1099+(Inputs!$I1099*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!H$32:H$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!I$32:I$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!J$32:J$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!K$32:K$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!L$32:L$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!M$32:M$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!N$32:N$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!O$32:O$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!P$32:P$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!Q$32:Q$49)*Inputs!$H1100*Inputs!$J1100+(Inputs!$I1100*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!H$32:H$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!I$32:I$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!J$32:J$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!K$32:K$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!L$32:L$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!M$32:M$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!N$32:N$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!O$32:O$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!P$32:P$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!Q$32:Q$49)*Inputs!$H1101*Inputs!$J1101+(Inputs!$I1101*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!H$32:H$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!I$32:I$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!J$32:J$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!K$32:K$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!L$32:L$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!M$32:M$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!N$32:N$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!O$32:O$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!P$32:P$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!Q$32:Q$49)*Inputs!$H1102*Inputs!$J1102+(Inputs!$I1102*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!H$32:H$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!I$32:I$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!J$32:J$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!K$32:K$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!L$32:L$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!M$32:M$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!N$32:N$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!O$32:O$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!P$32:P$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!Q$32:Q$49)*Inputs!$H1103*Inputs!$J1103+(Inputs!$I1103*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!H$32:H$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!I$32:I$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!J$32:J$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!K$32:K$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!L$32:L$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!M$32:M$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!N$32:N$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!O$32:O$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!P$32:P$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!Q$32:Q$49)*Inputs!$H1104*Inputs!$J1104+(Inputs!$I1104*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!H$32:H$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!I$32:I$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!J$32:J$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!K$32:K$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!L$32:L$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!M$32:M$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!N$32:N$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!O$32:O$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!P$32:P$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!Q$32:Q$49)*Inputs!$H1105*Inputs!$J1105+(Inputs!$I1105*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!H$32:H$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!I$32:I$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!J$32:J$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!K$32:K$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!L$32:L$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!M$32:M$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!N$32:N$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!O$32:O$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!P$32:P$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!Q$32:Q$49)*Inputs!$H1106*Inputs!$J1106+(Inputs!$I1106*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!H$32:H$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!I$32:I$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!J$32:J$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!K$32:K$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!L$32:L$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!M$32:M$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!N$32:N$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!O$32:O$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!P$32:P$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!Q$32:Q$49)*Inputs!$H1107*Inputs!$J1107+(Inputs!$I1107*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!H$32:H$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!I$32:I$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!J$32:J$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!K$32:K$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!L$32:L$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!M$32:M$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!N$32:N$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!O$32:O$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!P$32:P$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!Q$32:Q$49)*Inputs!$H1108*Inputs!$J1108+(Inputs!$I1108*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!H$32:H$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!I$32:I$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!J$32:J$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!K$32:K$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!L$32:L$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!M$32:M$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!N$32:N$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!O$32:O$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!P$32:P$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!Q$32:Q$49)*Inputs!$H1109*Inputs!$J1109+(Inputs!$I1109*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!H$32:H$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!H$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!I$32:I$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!I$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!J$32:J$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!J$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!K$32:K$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!K$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!L$32:L$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!L$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!M$32:M$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!M$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!N$32:N$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!N$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!O$32:O$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!O$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!P$32:P$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!P$20)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!Q$32:Q$49)*Inputs!$H1110*Inputs!$J1110+(Inputs!$I1110*Inputs!Q$20)","v":0}]
[]
[null,"Revenue ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":670541.85628485994},{"$f":"I8*Inputs!I55","v":414284.09756199038},{"$f":"J8*Inputs!J55","v":366110.57618431328},{"$f":"K8*Inputs!K55","v":370785.77509077644},{"$f":"L8*Inputs!L55","v":378011.08249167417},{"$f":"M8*Inputs!M55","v":393463.43463955593},{"$f":"N8*Inputs!N55","v":411519.89700128563},{"$f":"O8*Inputs!O55","v":431961.92979553051},{"$f":"P8*Inputs!P55","v":453381.72621504829},{"$f":"Q8*Inputs!Q55","v":474026.05240790575}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":494584.06421010947},{"$f":"I9*Inputs!I56","v":601930.37808861735},{"$f":"J9*Inputs!J56","v":541744.64697194286},{"$f":"K9*Inputs!K56","v":548662.67705865204},{"$f":"L9*Inputs!L56","v":559354.17810174811},{"$f":"M9*Inputs!M56","v":582219.48056442814},{"$f":"N9*Inputs!N56","v":608938.16192476347},{"$f":"O9*Inputs!O56","v":639186.84240519791},{"$f":"P9*Inputs!P56","v":670882.34863843129},{"$f":"Q9*Inputs!Q56","v":701430.36864343868}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":230647.37609798374},{"$f":"I10*Inputs!I57","v":294872.71278637566},{"$f":"J10*Inputs!J57","v":257266.51602953495},{"$f":"K10*Inputs!K57","v":260551.78614368034},{"$f":"L10*Inputs!L57","v":265629.02177463233},{"$f":"M10*Inputs!M57","v":276487.41555003013},{"$f":"N10*Inputs!N57","v":289175.7219410534},{"$f":"O10*Inputs!O57","v":303540.37267676246},{"$f":"P10*Inputs!P57","v":318592.09955213417},{"$f":"Q10*Inputs!Q57","v":333098.90219839237}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":61823.008026263684},{"$f":"I11*Inputs!I58","v":21932.685236501035},{"$f":"J11*Inputs!J58","v":14842.297494955648},{"$f":"K11*Inputs!K58","v":15031.832289992228},{"$f":"L11*Inputs!L58","v":15324.749700503307},{"$f":"M11*Inputs!M58","v":15951.195431642787},{"$f":"N11*Inputs!N58","v":16683.213033735607},{"$f":"O11*Inputs!O58","v":17511.942799742355},{"$f":"P11*Inputs!P58","v":18380.311569782523},{"$f":"Q11*Inputs!Q58","v":19217.242406719168}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":249669.84010606486},{"$f":"I12*Inputs!I59","v":260755.2118173397},{"$f":"J12*Inputs!J59","v":286951.22854581586},{"$f":"K12*Inputs!K59","v":290615.56975083548},{"$f":"L12*Inputs!L59","v":296278.64252222952},{"$f":"M12*Inputs!M59","v":308389.9327203171},{"$f":"N12*Inputs!N59","v":322542.28011189081},{"$f":"O12*Inputs!O59","v":338564.39694177808},{"$f":"P12*Inputs!P59","v":355352.86823326995},{"$f":"Q12*Inputs!Q59","v":371533.53918050503}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":11481.3179985181},{"$f":"J13*Inputs!J60","v":13825.434350865582},{"$f":"K13*Inputs!K60","v":14001.983895629361},{"$f":"L13*Inputs!L60","v":14274.833192082475},{"$f":"M13*Inputs!M60","v":14858.360394201445},{"$f":"N13*Inputs!N60","v":15540.226615037669},{"$f":"O13*Inputs!O60","v":16312.17913643326},{"$f":"P13*Inputs!P60","v":17121.054947379136},{"$f":"Q13*Inputs!Q60","v":17900.646674752552}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":108982.63053500802},{"$f":"I14*Inputs!I61","v":848873.00549567584},{"$f":"J14*Inputs!J61","v":1071944.6669719077},{"$f":"K14*Inputs!K61","v":1085633.3033042629},{"$f":"L14*Inputs!L61","v":1106788.4685451761},{"$f":"M14*Inputs!M61","v":1152031.8118261271},{"$f":"N14*Inputs!N61","v":1204899.7970527841},{"$f":"O14*Inputs!O61","v":1264752.5559220719},{"$f":"P14*Inputs!P61","v":1327468.1343105165},{"$f":"Q14*Inputs!Q61","v":1387913.193276858}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":5503.12},{"$f":"I15*Inputs!I62","v":9824.5742608695655},{"$f":"J15*Inputs!J62","v":12927.658164251208},{"$f":"K15*Inputs!K62","v":13092.743188405797},{"$f":"L15*Inputs!L62","v":13347.874589371979},{"$f":"M15*Inputs!M62","v":13893.509540657516},{"$f":"N15*Inputs!N62","v":14531.097712791048},{"$f":"O15*Inputs!O62","v":15252.922290766004},{"$f":"P15*Inputs!P62","v":16009.272486778842},{"$f":"Q15*Inputs!Q62","v":16738.240206952541}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":3204.7844625049675},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":10002.178753629632},{"$f":"K17*Inputs!K64","v":10129.905670613523},{"$f":"L17*Inputs!L64","v":10327.301815043178},{"$f":"M17*Inputs!M64","v":10749.461671658017},{"$f":"N17*Inputs!N64","v":11242.766088270346},{"$f":"O17*Inputs!O64","v":11801.244535483138},{"$f":"P17*Inputs!P64","v":12386.435585922813},{"$f":"Q17*Inputs!Q64","v":12950.440709678769}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":934.7733517405652},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":5951.9651031290778},{"$f":"I19*Inputs!I66","v":2033.3484647807311},{"$f":"J19*Inputs!J66","v":2064.0188163588518},{"$f":"K19*Inputs!K66","v":2090.3761497462992},{"$f":"L19*Inputs!L66","v":2131.1102104359907},{"$f":"M19*Inputs!M66","v":2216.9227969721351},{"$f":"N19*Inputs!N66","v":2316.9025062384462},{"$f":"O19*Inputs!O66","v":2429.8660043690979},{"$f":"P19*Inputs!P66","v":2548.1834520693174},{"$f":"Q19*Inputs!Q66","v":2662.3526220382537}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":2639.1899354988955},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":32429.018195539298},{"$f":"I21*Inputs!I68","v":33235.827102336531},{"$f":"J21*Inputs!J68","v":49613.448908847589},{"$f":"K21*Inputs!K68","v":50247.008158902529},{"$f":"L21*Inputs!L68","v":51226.145181714695},{"$f":"M21*Inputs!M68","v":53320.169593138678},{"$f":"N21*Inputs!N68","v":55767.089816517342},{"$f":"O21*Inputs!O68","v":58537.290448797532},{"$f":"P21*Inputs!P68","v":61439.992649792279},{"$f":"Q21*Inputs!Q68","v":64237.60705771717}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":17168.303750579627},{"$f":"I23*Inputs!I70","v":5865.1459592358588},{"$f":"J23*Inputs!J70","v":9922.6897817695171},{"$f":"K23*Inputs!K70","v":10049.401631780505},{"$f":"L23*Inputs!L70","v":10245.229036342938},{"$f":"M23*Inputs!M70","v":10664.033918627736},{"$f":"N23*Inputs!N70","v":11153.417963303469},{"$f":"O23*Inputs!O70","v":11707.458089759508},{"$f":"P23*Inputs!P70","v":12287.998529958457},{"$f":"Q23*Inputs!Q70","v":12847.521411543436}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":2647.7865681184098},{"$f":"I24*Inputs!I71","v":2713.6614513348818},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":53765.691867182293},{"$f":"I25*Inputs!I72","v":59342.059239954702},{"$f":"J25*Inputs!J72","v":47329.193303446576},{"$f":"K25*Inputs!K72","v":47933.58281626051},{"$f":"L25*Inputs!L72","v":48867.639336063832},{"$f":"M25*Inputs!M72","v":50851.620202629012},{"$f":"N25*Inputs!N72","v":53166.871105424681},{"$f":"O25*Inputs!O72","v":55785.649948093436},{"$f":"P25*Inputs!P72","v":58529.172836844846},{"$f":"Q25*Inputs!Q72","v":61174.785470656898}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":908.4661725380887},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":1890.224060445192},{"$f":"K26*Inputs!K73","v":1914.3620505367837},{"$f":"L26*Inputs!L73","v":1951.6662170419709},{"$f":"M26*Inputs!M73","v":2029.737825550711},{"$f":"N26*Inputs!N73","v":2120.5803360476707},{"$f":"O26*Inputs!O73","v":2223.1293262690465},{"$f":"P26*Inputs!P73","v":2330.5188086723601},{"$f":"Q26*Inputs!Q73","v":2434.1977403125657}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":5873.0435655216488},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":6109.9513615221595},{"$f":"K27*Inputs!K74","v":6187.9748871510692},{"$f":"L27*Inputs!L74","v":6308.5566994866585},{"$f":"M27*Inputs!M74","v":6563.8751107995586},{"$f":"N27*Inputs!N74","v":6861.6419065955715},{"$f":"O27*Inputs!O74","v":7198.3057606845305},{"$f":"P27*Inputs!P74","v":7550.9757974746208},{"$f":"Q27*Inputs!Q74","v":7891.1439434130971}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":12875.614344762465},{"$f":"I28*Inputs!I75","v":9090.5431111628623},{"$f":"J28*Inputs!J75","v":17562.324143803671},{"$f":"K28*Inputs!K75","v":17786.593432846905},{"$f":"L28*Inputs!L75","v":18133.191425004625},{"$f":"M28*Inputs!M75","v":18874.4407492762},{"$f":"N28*Inputs!N75","v":19740.609239113659},{"$f":"O28*Inputs!O75","v":20721.213541323312},{"$f":"P28*Inputs!P75","v":21748.721164114504},{"$f":"Q28*Inputs!Q75","v":22739.029480547433}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":30758.882505073369},{"$f":"I29*Inputs!I76","v":27886.738989108184},{"$f":"J29*Inputs!J76","v":41537.99339967109},{"$f":"K29*Inputs!K76","v":42068.429814108495},{"$f":"L29*Inputs!L76","v":42888.195181875388},{"$f":"M29*Inputs!M76","v":44641.380539746526},{"$f":"N29*Inputs!N76","v":46690.021751426109},{"$f":"O29*Inputs!O76","v":49009.323838060511},{"$f":"P29*Inputs!P76","v":51439.560548426132},{"$f":"Q29*Inputs!Q76","v":53781.814339826735}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":8011.4933700744232},{"$f":"I30*Inputs!I77","v":2639.1899354988955},{"$f":"J30*Inputs!J77","v":3869.6646418550463},{"$f":"K30*Inputs!K77","v":3919.0799089323687},{"$f":"L30*Inputs!L77","v":3995.4489580518666},{"$f":"M30*Inputs!M77","v":4158.7750803489935},{"$f":"N30*Inputs!N77","v":4349.6257645504675},{"$f":"O30*Inputs!O77","v":4565.6911192746284},{"$f":"P30*Inputs!P77","v":4792.091103957433},{"$f":"Q30*Inputs!Q77","v":5010.2946313070615}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":43772.255872604408},{"$f":"I31*Inputs!I78","v":45467.509221372042},{"$f":"J31*Inputs!J78","v":51691.725119590687},{"$f":"K31*Inputs!K78","v":52351.823768668342},{"$f":"L31*Inputs!L78","v":53371.976226333813},{"$f":"M31*Inputs!M78","v":55553.718005017901},{"$f":"N31*Inputs!N78","v":58103.138179552487},{"$f":"O31*Inputs!O78","v":60989.380776253078},{"$f":"P31*Inputs!P78","v":64013.675349152516},{"$f":"Q31*Inputs!Q78","v":66928.480067339944}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":2253.2325103334315},{"$f":"I32*Inputs!I79","v":513.175820791452},{"$f":"J32*Inputs!J79","v":1041.8327881917432},{"$f":"K32*Inputs!K79","v":1055.1368985587146},{"$f":"L32*Inputs!L79","v":1075.6977963985794},{"$f":"M32*Inputs!M79","v":1119.6702139401136},{"$f":"N32*Inputs!N79","v":1171.053090455895},{"$f":"O32*Inputs!O79","v":1229.2245321123999},{"$f":"P32*Inputs!P79","v":1290.1783741423858},{"$f":"Q32*Inputs!Q79","v":1348.9254776595935}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":17080.052544884493},{"$f":"I33*Inputs!I80","v":17504.991050228233},{"$f":"J33*Inputs!J80","v":12922.931279897672},{"$f":"K33*Inputs!K80","v":13087.955942167086},{"$f":"L33*Inputs!L80","v":13342.994056583453},{"$f":"M33*Inputs!M80","v":13888.429501254475},{"$f":"N33*Inputs!N80","v":14525.784544888123},{"$f":"O33*Inputs!O80","v":15247.345194063269},{"$f":"P33*Inputs!P80","v":16003.418837288129},{"$f":"Q33*Inputs!Q80","v":16732.120016834986}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":1001.4366712593029},{"$f":"I34*Inputs!I81","v":513.175820791452},{"$f":"J34*Inputs!J81","v":520.91639409587162},{"$f":"K34*Inputs!K81","v":527.56844927935731},{"$f":"L34*Inputs!L81","v":537.84889819928969},{"$f":"M34*Inputs!M81","v":559.83510697005681},{"$f":"N34*Inputs!N81","v":585.52654522794751},{"$f":"O34*Inputs!O81","v":614.61226605619993},{"$f":"P34*Inputs!P81","v":645.0891870711929},{"$f":"Q34*Inputs!Q81","v":674.46273882979676}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":59003.817882328243},{"$f":"I35*Inputs!I82","v":59410.878715926126},{"$f":"J35*Inputs!J82","v":38768.793839693011},{"$f":"K35*Inputs!K82","v":39263.867826501257},{"$f":"L35*Inputs!L82","v":40028.982169750358},{"$f":"M35*Inputs!M82","v":41665.288503763426},{"$f":"N35*Inputs!N82","v":43577.353634664367},{"$f":"O35*Inputs!O82","v":45742.035582189812},{"$f":"P35*Inputs!P82","v":48010.256511864391},{"$f":"Q35*Inputs!Q82","v":50196.360050504954}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":144927.884245972},{"$f":"J36*Inputs!J83","v":146677.38837598593},{"$f":"K36*Inputs!K83","v":148550.44534387058},{"$f":"L36*Inputs!L83","v":151445.16974878323},{"$f":"M36*Inputs!M83","v":157555.3340957101},{"$f":"N36*Inputs!N83","v":164676.99694481306},{"$f":"O36*Inputs!O83","v":172725.61787368916},{"$f":"P36*Inputs!P83","v":181156.16798355352},{"$f":"Q36*Inputs!Q83","v":189289.86923646409}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":682194.0965458157},{"$f":"I37*Inputs!I84","v":469456.94918586331},{"$f":"J37*Inputs!J84","v":532578.33294990403},{"$f":"K37*Inputs!K84","v":539379.31003656401},{"$f":"L37*Inputs!L84","v":549889.91098867496},{"$f":"M37*Inputs!M84","v":572042.2643373441},{"$f":"N37*Inputs!N84","v":597854.16157445021},{"$f":"O37*Inputs!O84","v":627019.88775808562},{"$f":"P37*Inputs!P84","v":657568.32612807257},{"$f":"Q37*Inputs!Q84","v":687044.64364508202}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":19771.32},{"$f":"I38*Inputs!I85","v":19806.836439613526},{"$f":"J38*Inputs!J85","v":22421.909091787438},{"$f":"K38*Inputs!K85","v":22708.234840579702},{"$f":"L38*Inputs!L85","v":23150.73827053139},{"$f":"M38*Inputs!M85","v":24097.095075421028},{"$f":"N38*Inputs!N85","v":25202.93681813584},{"$f":"O38*Inputs!O85","v":26454.879348015518},{"$f":"P38*Inputs!P85","v":27766.703587261843},{"$f":"Q38*Inputs!Q85","v":29031.035281750839}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":1424.96},{"$f":"I39*Inputs!I86","v":1460.4119033816426},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":750.68544927536209},{"$f":"L39*Inputs!L86","v":765.31366183574846},{"$f":"M39*Inputs!M86","v":796.5981843114389},{"$f":"N39*Inputs!N86","v":833.15493613672197},{"$f":"O39*Inputs!O86","v":874.54146605009976},{"$f":"P39*Inputs!P86","v":917.90755660369734},{"$f":"Q39*Inputs!Q86","v":959.70364567771367}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":26718},{"$f":"I40*Inputs!I87","v":4016.1327342995169},{"$f":"J40*Inputs!J87","v":1482.4402705314008},{"$f":"K40*Inputs!K87","v":1501.3708985507242},{"$f":"L40*Inputs!L87","v":1530.6273236714969},{"$f":"M40*Inputs!M87","v":1593.1963686228778},{"$f":"N40*Inputs!N87","v":1666.3098722734439},{"$f":"O40*Inputs!O87","v":1749.0829321001995},{"$f":"P40*Inputs!P87","v":1835.8151132073947},{"$f":"Q40*Inputs!Q87","v":1919.4072913554273}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":1068.72},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":890.6},{"$f":"I42*Inputs!I89","v":7210.7837729468602},{"$f":"J42*Inputs!J89","v":8060.7689710144914},{"$f":"K42*Inputs!K89","v":8163.7042608695629},{"$f":"L42*Inputs!L89","v":8322.7860724637649},{"$f":"M42*Inputs!M89","v":8663.0052543868987},{"$f":"N42*Inputs!N89","v":9060.559930486852},{"$f":"O42*Inputs!O89","v":9510.6384432948344},{"$f":"P42*Inputs!P89","v":9982.2446780652081},{"$f":"Q42*Inputs!Q89","v":10436.777146745137}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":11666.86},{"$f":"I43*Inputs!I90","v":14695.394777777778},{"$f":"J43*Inputs!J90","v":13805.225019323669},{"$f":"K43*Inputs!K90","v":13981.516492753619},{"$f":"L43*Inputs!L90","v":14253.966951690814},{"$f":"M43*Inputs!M90","v":14836.641182800549},{"$f":"N43*Inputs!N90","v":15517.510685546447},{"$f":"O43*Inputs!O90","v":16288.334805183107},{"$f":"P43*Inputs!P90","v":17096.028241743865},{"$f":"Q43*Inputs!Q90","v":17874.480400747416}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":18702.600000000002},{"$f":"I44*Inputs!I91","v":16247.082425120774},{"$f":"J44*Inputs!J91","v":14083.182570048308},{"$f":"K44*Inputs!K91","v":14263.02353623188},{"$f":"L44*Inputs!L91","v":14540.95957487922},{"$f":"M44*Inputs!M91","v":15135.365501917338},{"$f":"N44*Inputs!N91","v":15829.943786597718},{"$f":"O44*Inputs!O91","v":16616.287854951894},{"$f":"P44*Inputs!P91","v":17440.243575470249},{"$f":"Q44*Inputs!Q91","v":18234.369267876558}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":4898.3},{"$f":"I45*Inputs!I92","v":5932.9233574879227},{"$f":"J45*Inputs!J92","v":4539.9733285024149},{"$f":"K45*Inputs!K92","v":4597.9483768115924},{"$f":"L45*Inputs!L92","v":4687.546178743959},{"$f":"M45*Inputs!M92","v":4879.1638789075632},{"$f":"N45*Inputs!N92","v":5103.073983837422},{"$f":"O45*Inputs!O92","v":5356.5664795568609},{"$f":"P45*Inputs!P92","v":5622.1837841976467},{"$f":"Q45*Inputs!Q92","v":5878.1848297759961}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":1603.08},{"$f":"I46*Inputs!I93","v":1642.9633913043479},{"$f":"J46*Inputs!J93","v":1667.7453043478258},{"$f":"K46*Inputs!K93","v":1689.0422608695646},{"$f":"L46*Inputs!L93","v":1721.955739130434},{"$f":"M46*Inputs!M93","v":1792.3459147007375},{"$f":"N46*Inputs!N93","v":1874.5986063076243},{"$f":"O46*Inputs!O93","v":1967.7182986127245},{"$f":"P46*Inputs!P93","v":2065.2920023583192},{"$f":"Q46*Inputs!Q93","v":2159.3332027748556}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":801.54},{"$f":"I47*Inputs!I94","v":1642.9633913043479},{"$f":"J47*Inputs!J94","v":3335.4906086956516},{"$f":"K47*Inputs!K94","v":1689.0422608695646},{"$f":"L47*Inputs!L94","v":1721.955739130434},{"$f":"M47*Inputs!M94","v":1792.3459147007375},{"$f":"N47*Inputs!N94","v":1874.5986063076243},{"$f":"O47*Inputs!O94","v":1967.7182986127245},{"$f":"P47*Inputs!P94","v":2065.2920023583192},{"$f":"Q47*Inputs!Q94","v":2159.3332027748556}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":9618.48},{"$f":"I48*Inputs!I95","v":8397.3684444444443},{"$f":"J48*Inputs!J95","v":7412.2013526570036},{"$f":"K48*Inputs!K95","v":7506.8544927536204},{"$f":"L48*Inputs!L95","v":7653.1366183574846},{"$f":"M48*Inputs!M95","v":7965.9818431143885},{"$f":"N48*Inputs!N95","v":8331.5493613672188},{"$f":"O48*Inputs!O95","v":8745.4146605009973},{"$f":"P48*Inputs!P95","v":9179.0755660369741},{"$f":"Q48*Inputs!Q95","v":9597.0364567771358}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":1335.9},{"$f":"I49*Inputs!I96","v":2281.8935990338164},{"$f":"J49*Inputs!J96","v":2316.3129227053137},{"$f":"K49*Inputs!K96","v":2345.8920289855064},{"$f":"L49*Inputs!L96","v":2391.6051932367141},{"$f":"M49*Inputs!M96","v":2489.3693259732463},{"$f":"N49*Inputs!N96","v":2603.6091754272556},{"$f":"O49*Inputs!O96","v":2732.9420814065616},{"$f":"P49*Inputs!P96","v":2868.4611143865545},{"$f":"Q49*Inputs!Q96","v":2999.0738927428547}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":1335.9},{"$f":"I50*Inputs!I97","v":1369.1361594202899},{"$f":"J50*Inputs!J97","v":3242.8380917874392},{"$f":"K50*Inputs!K97","v":3284.2488405797089},{"$f":"L50*Inputs!L97","v":3348.2472705313994},{"$f":"M50*Inputs!M97","v":3485.1170563625451},{"$f":"N50*Inputs!N97","v":3645.0528455981585},{"$f":"O50*Inputs!O97","v":3826.1189139691865},{"$f":"P50*Inputs!P97","v":4015.8455601411761},{"$f":"Q50*Inputs!Q97","v":4198.7034498399971}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":2671.8},{"$f":"I51*Inputs!I98","v":2464.4450869565221},{"$f":"J51*Inputs!J98","v":1111.8302028985506},{"$f":"K51*Inputs!K98","v":1126.0281739130432},{"$f":"L51*Inputs!L98","v":1147.9704927536227},{"$f":"M51*Inputs!M98","v":1194.8972764671585},{"$f":"N51*Inputs!N98","v":1249.732404205083},{"$f":"O51*Inputs!O98","v":1311.8121990751497},{"$f":"P51*Inputs!P98","v":1376.8613349055461},{"$f":"Q51*Inputs!Q98","v":1439.5554685165705}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":547.65446376811599},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":1781.2},{"$f":"I53*Inputs!I100","v":3285.9267826086957},{"$f":"J53*Inputs!J100","v":2223.6604057971012},{"$f":"K53*Inputs!K100","v":2252.0563478260865},{"$f":"L53*Inputs!L100","v":2295.9409855072454},{"$f":"M53*Inputs!M100","v":2389.7945529343169},{"$f":"N53*Inputs!N100","v":2499.4648084101659},{"$f":"O53*Inputs!O100","v":2623.6243981502994},{"$f":"P53*Inputs!P100","v":2753.7226698110921},{"$f":"Q53*Inputs!Q100","v":2879.110937033141}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":90395.900000000009},{"$f":"I54*Inputs!I101","v":107340.27489855074},{"$f":"J54*Inputs!J101","v":108959.35988405795},{"$f":"K54*Inputs!K101","v":110350.76104347823},{"$f":"L54*Inputs!L101","v":112501.10828985502},{"$f":"M54*Inputs!M101","v":117099.93309378152},{"$f":"N54*Inputs!N101","v":122473.77561209814},{"$f":"O54*Inputs!O101","v":128557.59550936466},{"$f":"P54*Inputs!P101","v":134932.41082074351},{"$f":"Q54*Inputs!Q101","v":141076.43591462393}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":39898.880000000005},{"$f":"I55*Inputs!I102","v":40161.327342995173},{"$f":"J55*Inputs!J102","v":32613.685951690815},{"$f":"K55*Inputs!K102","v":33030.159768115933},{"$f":"L55*Inputs!L102","v":33673.801120772929},{"$f":"M55*Inputs!M102","v":35050.320109703309},{"$f":"N55*Inputs!N102","v":36658.817190015769},{"$f":"O55*Inputs!O102","v":38479.824506204386},{"$f":"P55*Inputs!P102","v":40387.932490562685},{"$f":"Q55*Inputs!Q102","v":42226.960409819403}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":86922.559999999998},{"$f":"I56*Inputs!I103","v":102959.0391884058},{"$f":"J56*Inputs!J103","v":100064.71826086954},{"$f":"K56*Inputs!K103","v":101342.53565217389},{"$f":"L56*Inputs!L103","v":103317.34434782605},{"$f":"M56*Inputs!M103","v":107540.75488204425},{"$f":"N56*Inputs!N103","v":112475.91637845746},{"$f":"O56*Inputs!O103","v":118063.09791676347},{"$f":"P56*Inputs!P103","v":123917.52014149915},{"$f":"Q56*Inputs!Q103","v":129559.99216649134}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":24491.5},{"$f":"I57*Inputs!I104","v":31033.752946859902},{"$f":"J57*Inputs!J104","v":23163.129227053138},{"$f":"K57*Inputs!K104","v":23458.920289855065},{"$f":"L57*Inputs!L104","v":23916.05193236714},{"$f":"M57*Inputs!M104","v":24893.693259732463},{"$f":"N57*Inputs!N104","v":26036.091754272558},{"$f":"O57*Inputs!O104","v":27329.420814065616},{"$f":"P57*Inputs!P104","v":28684.611143865543},{"$f":"Q57*Inputs!Q104","v":29990.738927428549}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":53388.872759283695},{"$f":"I58*Inputs!I105","v":41037.859985079835},{"$f":"J58*Inputs!J105","v":62485.292112563809},{"$f":"K58*Inputs!K105","v":63283.22363478136},{"$f":"L58*Inputs!L105","v":64516.390532753954},{"$f":"M58*Inputs!M105","v":67153.694125154143},{"$f":"N58*Inputs!N105","v":70235.449743774079},{"$f":"O58*Inputs!O105","v":73724.358487781385},{"$f":"P58*Inputs!P105","v":77380.145354728942},{"$f":"Q58*Inputs!Q105","v":80903.580176175703}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":235244.72059559377},{"$f":"I59*Inputs!I106","v":225708.22991793911},{"$f":"J59*Inputs!J106","v":265562.49147839623},{"$f":"K59*Inputs!K106","v":268953.70044782077},{"$f":"L59*Inputs!L106","v":274194.65976420429},{"$f":"M59*Inputs!M106","v":285403.20003190509},{"$f":"N59*Inputs!N106","v":298500.66141103988},{"$f":"O59*Inputs!O106","v":313328.52357307088},{"$f":"P59*Inputs!P106","v":328865.617757598},{"$f":"Q59*Inputs!Q106","v":343840.21574874676}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":116788.15916093308},{"$f":"I60*Inputs!I107","v":181250.54826743595},{"$f":"J60*Inputs!J107","v":168363.14819218582},{"$f":"K60*Inputs!K107","v":170513.13034927199},{"$f":"L60*Inputs!L107","v":173835.83004658704},{"$f":"M60*Inputs!M107","v":180941.89805944311},{"$f":"N60*Inputs!N107","v":189245.51736516907},{"$f":"O60*Inputs!O107","v":198646.18814763316},{"$f":"P60*Inputs!P107","v":208496.50276135298},{"$f":"Q60*Inputs!Q107","v":217990.20214136233}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":5005.2068211828464},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":5207.1076760469841},{"$f":"K61*Inputs!K108","v":5273.601969565113},{"$f":"L61*Inputs!L108","v":5376.3658777294959},{"$f":"M61*Inputs!M108","v":5596.1411770961786},{"$f":"N61*Inputs!N108","v":5852.9541453145066},{"$f":"O61*Inputs!O108","v":6143.6965406484487},{"$f":"P61*Inputs!P108","v":6448.3454462274112},{"$f":"Q61*Inputs!Q108","v":6741.9650146813092}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":116788.15916093308},{"$f":"I62*Inputs!I109","v":141118.9410236933},{"$f":"J62*Inputs!J109","v":170098.85075086815},{"$f":"K62*Inputs!K109","v":172270.99767246036},{"$f":"L62*Inputs!L109","v":175627.95200583019},{"$f":"M62*Inputs!M109","v":182807.2784518085},{"$f":"N62*Inputs!N109","v":191196.5020802739},{"$f":"O62*Inputs!O109","v":200694.08699451596},{"$f":"P62*Inputs!P109","v":210645.95124342878},{"$f":"Q62*Inputs!Q109","v":220237.52381292277}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":19963.296171844224},{"$f":"I63*Inputs!I110","v":13266.549564142189},{"$f":"J63*Inputs!J110","v":12568.880597354788},{"$f":"K63*Inputs!K110","v":12729.384064467513},{"$f":"L63*Inputs!L110","v":12977.43487727809},{"$f":"M63*Inputs!M110","v":13507.926979197669},{"$f":"N63*Inputs!N110","v":14127.820350759155},{"$f":"O63*Inputs!O110","v":14829.612339496254},{"$f":"P63*Inputs!P110","v":15564.97176675582},{"$f":"Q63*Inputs!Q110","v":16273.708656127292}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":529.70495918499773},{"$f":"N64*Inputs!N111","v":554.01369238941209},{"$f":"O64*Inputs!O111","v":581.53402895347779},{"$f":"P64*Inputs!P111","v":610.37069175175179},{"$f":"Q64*Inputs!Q111","v":638.16336827684506}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":1570.91},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":29133.24},{"$f":"I66*Inputs!I113","v":26198.977432367148},{"$f":"J66*Inputs!J113","v":22285.603985507245},{"$f":"K66*Inputs!K113","v":22570.189130434777},{"$f":"L66*Inputs!L113","v":23010.002536231881},{"$f":"M66*Inputs!M113","v":23950.60634014638},{"$f":"N66*Inputs!N113","v":25049.725556440597},{"$f":"O66*Inputs!O113","v":26294.057398091478},{"$f":"P66*Inputs!P113","v":27597.906921999365},{"$f":"Q66*Inputs!Q113","v":28854.552613245491}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":12138.85},{"$f":"I68*Inputs!I115","v":10684.499176328502},{"$f":"J68*Inputs!J115","v":10994.231299516907},{"$f":"K68*Inputs!K115","v":11134.626637681158},{"$f":"L68*Inputs!L115","v":11351.601251207727},{"$f":"M68*Inputs!M115","v":11815.632461138881},{"$f":"N68*Inputs!N115","v":12357.864607844029},{"$f":"O68*Inputs!O115","v":12971.734983058463},{"$f":"P68*Inputs!P115","v":13614.967414853019},{"$f":"Q68*Inputs!Q115","v":14234.912622534443}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":9282.65},{"$f":"I69*Inputs!I116","v":8781.7801449275357},{"$f":"J69*Inputs!J116","v":9805.6657536231869},{"$f":"K69*Inputs!K116","v":9930.8832173913033},{"$f":"L69*Inputs!L116","v":10124.401115942028},{"$f":"M69*Inputs!M116","v":10538.266789664407},{"$f":"N69*Inputs!N116","v":11021.879244833863},{"$f":"O69*Inputs!O116","v":11569.38525516025},{"$f":"P69*Inputs!P116","v":12143.07904567972},{"$f":"Q69*Inputs!Q116","v":12696.003149828017}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":10139.51},{"$f":"I70*Inputs!I117","v":10391.773171497585},{"$f":"J70*Inputs!J117","v":12925.650311594201},{"$f":"K70*Inputs!K117","v":13090.709695652171},{"$f":"L70*Inputs!L117","v":13345.801471014491},{"$f":"M70*Inputs!M117","v":13891.351677284902},{"$f":"N70*Inputs!N117","v":14528.840822735547},{"$f":"O70*Inputs!O117","v":15250.553290893058},{"$f":"P70*Inputs!P117","v":16006.786014759631},{"$f":"Q70*Inputs!Q117","v":16735.640515682386}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":285.62},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":297.14138647342992},{"$f":"K71*Inputs!K118","v":300.93585507246371},{"$f":"L71*Inputs!L118","v":306.80003381642507},{"$f":"M71*Inputs!M118","v":319.34141786861841},{"$f":"N71*Inputs!N118","v":333.9963407525413},{"$f":"O71*Inputs!O118","v":350.58743197455306},{"$f":"P71*Inputs!P118","v":367.97209229332486},{"$f":"Q71*Inputs!Q118","v":384.72736817660655}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":142.81},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":150.46792753623185},{"$f":"L72*Inputs!L119","v":153.40001690821254},{"$f":"M72*Inputs!M119","v":159.6707089343092},{"$f":"N72*Inputs!N119","v":166.99817037627065},{"$f":"O72*Inputs!O119","v":175.29371598727653},{"$f":"P72*Inputs!P119","v":183.98604614666243},{"$f":"Q72*Inputs!Q119","v":192.36368408830327}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":8140.17},{"$f":"I73*Inputs!I120","v":8928.1431473429948},{"$f":"J73*Inputs!J120","v":6091.3984227053134},{"$f":"K73*Inputs!K120","v":6169.1850289855065},{"$f":"L73*Inputs!L120","v":6289.4006932367138},{"$f":"M73*Inputs!M120","v":6546.4990663066774},{"$f":"N73*Inputs!N120","v":6846.9249854270965},{"$f":"O73*Inputs!O120","v":7187.0423554783374},{"$f":"P73*Inputs!P120","v":7543.4278920131601},{"$f":"Q73*Inputs!Q120","v":7886.9110476204341}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":4284.3},{"$f":"I74*Inputs!I121","v":5708.1570942028984},{"$f":"J74*Inputs!J121","v":7577.1053550724628},{"$f":"K74*Inputs!K121","v":7673.8643043478241},{"$f":"L74*Inputs!L121","v":7823.4008623188392},{"$f":"M74*Inputs!M121","v":8143.2061556497692},{"$f":"N74*Inputs!N121","v":8516.9066891898037},{"$f":"O74*Inputs!O121","v":8939.9795153511022},{"$f":"P74*Inputs!P121","v":9383.2883534797838},{"$f":"Q74*Inputs!Q121","v":9810.5478885034663}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":714.05},{"$f":"I75*Inputs!I122","v":1317.2670217391305},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":5426.78},{"$f":"I76*Inputs!I123","v":8049.9651328502414},{"$f":"J76*Inputs!J123","v":8022.817434782608},{"$f":"K76*Inputs!K123","v":8125.2680869565202},{"$f":"L76*Inputs!L123","v":8283.6009130434777},{"$f":"M76*Inputs!M123","v":8622.2182824526972},{"$f":"N76*Inputs!N123","v":9017.9012003186144},{"$f":"O76*Inputs!O123","v":9465.860663312933},{"$f":"P76*Inputs!P123","v":9935.2464919197719},{"$f":"Q76*Inputs!Q123","v":10387.638940768376}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":1428.1},{"$f":"I77*Inputs!I124","v":1463.6300241545894},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":16565.96},{"$f":"I78*Inputs!I125","v":2927.2600483091787},{"$f":"J78*Inputs!J125","v":1485.7069323671496},{"$f":"K78*Inputs!K125","v":1504.6792753623185},{"$f":"L78*Inputs!L125","v":1534.0001690821255},{"$f":"M78*Inputs!M125","v":1596.7070893430921},{"$f":"N78*Inputs!N125","v":1669.9817037627065},{"$f":"O78*Inputs!O125","v":1752.9371598727653},{"$f":"P78*Inputs!P125","v":1839.8604614666242},{"$f":"Q78*Inputs!Q125","v":1923.6368408830326}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":856.86},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":3855.87},{"$f":"I80*Inputs!I127","v":11416.314188405797},{"$f":"J80*Inputs!J127","v":12777.079618357486},{"$f":"K80*Inputs!K127","v":12940.241768115939},{"$f":"L80*Inputs!L127","v":13192.401454106279},{"$f":"M80*Inputs!M127","v":13731.680968350591},{"$f":"N80*Inputs!N127","v":14361.842652359275},{"$f":"O80*Inputs!O127","v":15075.259574905782},{"$f":"P80*Inputs!P127","v":15822.79996861297},{"$f":"Q80*Inputs!Q127","v":16543.276831594081}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":571.24},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":7283.31},{"$f":"I82*Inputs!I129","v":9513.595157004831},{"$f":"J82*Inputs!J129","v":7279.9639685990333},{"$f":"K82*Inputs!K129","v":7372.9284492753613},{"$f":"L82*Inputs!L129","v":7516.6008285024145},{"$f":"M82*Inputs!M129","v":7823.8647377811512},{"$f":"N82*Inputs!N129","v":8182.9103484372617},{"$f":"O82*Inputs!O129","v":8589.3920833765496},{"$f":"P82*Inputs!P129","v":9015.3162611864591},{"$f":"Q82*Inputs!Q129","v":9425.8205203268608}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":2142.1499999999996},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":752.33963768115927},{"$f":"L83*Inputs!L130","v":767.00008454106273},{"$f":"M83*Inputs!M130","v":798.35354467154605},{"$f":"N83*Inputs!N130","v":834.99085188135325},{"$f":"O83*Inputs!O130","v":876.46857993638264},{"$f":"P83*Inputs!P130","v":919.9302307333121},{"$f":"Q83*Inputs!Q130","v":961.81842044151631}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":856.86},{"$f":"I84*Inputs!I131","v":585.45200966183575},{"$f":"J84*Inputs!J131","v":891.4241594202897},{"$f":"K84*Inputs!K131","v":902.80756521739113},{"$f":"L84*Inputs!L131","v":920.40010144927521},{"$f":"M84*Inputs!M131","v":958.02425360585517},{"$f":"N84*Inputs!N131","v":1001.9890222576239},{"$f":"O84*Inputs!O131","v":1051.7622959236592},{"$f":"P84*Inputs!P131","v":1103.9162768799747},{"$f":"Q84*Inputs!Q131","v":1154.1821045298198}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":4712.7300000000005},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":6147.2461014492756},{"$f":"J86*Inputs!J133","v":6239.9691159420281},{"$f":"K86*Inputs!K133","v":6319.6529565217379},{"$f":"L86*Inputs!L133","v":6442.8007101449266},{"$f":"M86*Inputs!M133","v":6706.1697752409864},{"$f":"N86*Inputs!N133","v":7013.9231558033671},{"$f":"O86*Inputs!O133","v":7362.3360714656137},{"$f":"P86*Inputs!P133","v":7727.4139381598234},{"$f":"Q86*Inputs!Q133","v":8079.2747317087378}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":1170.9040193236715},{"$f":"J87*Inputs!J134","v":594.28277294685984},{"$f":"K87*Inputs!K134","v":601.87171014492742},{"$f":"L87*Inputs!L134","v":613.60006763285014},{"$f":"M87*Inputs!M134","v":638.68283573723681},{"$f":"N87*Inputs!N134","v":667.9926815050826},{"$f":"O87*Inputs!O134","v":701.17486394910611},{"$f":"P87*Inputs!P134","v":735.94418458664973},{"$f":"Q87*Inputs!Q134","v":769.45473635321309}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":714.05},{"$f":"I89*Inputs!I136","v":2195.4450362318839},{"$f":"J89*Inputs!J136","v":3714.267330917874},{"$f":"K89*Inputs!K136","v":3761.6981884057964},{"$f":"L89*Inputs!L136","v":3835.0004227053137},{"$f":"M89*Inputs!M136","v":3991.7677233577301},{"$f":"N89*Inputs!N136","v":4174.9542594067661},{"$f":"O89*Inputs!O136","v":4382.342899681913},{"$f":"P89*Inputs!P136","v":4599.6511536665603},{"$f":"Q89*Inputs!Q136","v":4809.0921022075818}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":5712.4},{"$f":"I90*Inputs!I137","v":7903.6021304347823},{"$f":"J90*Inputs!J137","v":6537.1105024154585},{"$f":"K90*Inputs!K137","v":6620.5888115942016},{"$f":"L90*Inputs!L137","v":6749.6007439613513},{"$f":"M90*Inputs!M137","v":7025.5111931096053},{"$f":"N90*Inputs!N137","v":7347.9194965559091},{"$f":"O90*Inputs!O137","v":7712.9235034401672},{"$f":"P90*Inputs!P137","v":8095.3860304531472},{"$f":"Q90*Inputs!Q137","v":8464.0020998853433}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":1285.29},{"$f":"I91*Inputs!I138","v":1756.3560289855072},{"$f":"J91*Inputs!J138","v":891.4241594202897},{"$f":"K91*Inputs!K138","v":902.80756521739113},{"$f":"L91*Inputs!L138","v":920.40010144927521},{"$f":"M91*Inputs!M138","v":958.02425360585517},{"$f":"N91*Inputs!N138","v":1001.9890222576239},{"$f":"O91*Inputs!O138","v":1051.7622959236592},{"$f":"P91*Inputs!P138","v":1103.9162768799747},{"$f":"Q91*Inputs!Q138","v":1154.1821045298198}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":1713.72},{"$f":"I92*Inputs!I139","v":1756.3560289855072},{"$f":"J92*Inputs!J139","v":4159.9794106280187},{"$f":"K92*Inputs!K139","v":4213.1019710144919},{"$f":"L92*Inputs!L139","v":4295.2004734299508},{"$f":"M92*Inputs!M139","v":4470.7798501606576},{"$f":"N92*Inputs!N139","v":4675.9487705355787},{"$f":"O92*Inputs!O139","v":4908.2240476437428},{"$f":"P92*Inputs!P139","v":5151.6092921065483},{"$f":"Q92*Inputs!Q139","v":5386.1831544724919}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":2427.77},{"$f":"I93*Inputs!I140","v":292.72600483091787},{"$f":"J93*Inputs!J140","v":594.28277294685984},{"$f":"K93*Inputs!K140","v":601.87171014492742},{"$f":"L93*Inputs!L140","v":613.60006763285014},{"$f":"M93*Inputs!M140","v":638.68283573723681},{"$f":"N93*Inputs!N140","v":667.9926815050826},{"$f":"O93*Inputs!O140","v":701.17486394910611},{"$f":"P93*Inputs!P140","v":735.94418458664973},{"$f":"Q93*Inputs!Q140","v":769.45473635321309}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":585.45200966183575},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":2570.58},{"$f":"I95*Inputs!I142","v":4390.8900724637679},{"$f":"J95*Inputs!J142","v":2674.2724782608693},{"$f":"K95*Inputs!K142","v":2708.4226956521734},{"$f":"L95*Inputs!L142","v":2761.2003043478257},{"$f":"M95*Inputs!M142","v":2874.0727608175657},{"$f":"N95*Inputs!N142","v":3005.9670667728715},{"$f":"O95*Inputs!O142","v":3155.2868877709775},{"$f":"P95*Inputs!P142","v":3311.7488306399241},{"$f":"Q95*Inputs!Q142","v":3462.5463135894593}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":102823.2},{"$f":"I96*Inputs!I143","v":122944.9220289855},{"$f":"J96*Inputs!J143","v":123313.67538647342},{"$f":"K96*Inputs!K143","v":124888.37985507245},{"$f":"L96*Inputs!L143","v":127322.01403381642},{"$f":"M96*Inputs!M143","v":132526.68841547664},{"$f":"N96*Inputs!N143","v":138608.48141230465},{"$f":"O96*Inputs!O143","v":145493.78426943952},{"$f":"P96*Inputs!P143","v":152708.41830172981},{"$f":"Q96*Inputs!Q143","v":159661.85779329171}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":32275.06},{"$f":"I97*Inputs!I144","v":31907.134526570047},{"$f":"J97*Inputs!J144","v":25554.159236714971},{"$f":"K97*Inputs!K144","v":25880.483536231877},{"$f":"L97*Inputs!L144","v":26384.802908212558},{"$f":"M97*Inputs!M144","v":27463.361936701182},{"$f":"N97*Inputs!N144","v":28723.68530471855},{"$f":"O97*Inputs!O144","v":30150.519149811564},{"$f":"P97*Inputs!P144","v":31645.599937225939},{"$f":"Q97*Inputs!Q144","v":33086.553663188162}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":106250.64},{"$f":"I98*Inputs!I145","v":124701.27805797101},{"$f":"J98*Inputs!J145","v":122125.10984057969},{"$f":"K98*Inputs!K145","v":123684.63643478259},{"$f":"L98*Inputs!L145","v":126094.81389855071},{"$f":"M98*Inputs!M145","v":131249.32274400216},{"$f":"N98*Inputs!N145","v":137272.49604929448},{"$f":"O98*Inputs!O145","v":144091.4345415413},{"$f":"P98*Inputs!P145","v":151236.52993255653},{"$f":"Q98*Inputs!Q145","v":158122.9483205853}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":23563.65},{"$f":"I99*Inputs!I146","v":28540.785471014493},{"$f":"J99*Inputs!J146","v":21839.891905797096},{"$f":"K99*Inputs!K146","v":22118.785347826084},{"$f":"L99*Inputs!L146","v":22549.802485507244},{"$f":"M99*Inputs!M146","v":23471.594213343451},{"$f":"N99*Inputs!N146","v":24548.731045311786},{"$f":"O99*Inputs!O146","v":25768.176250129651},{"$f":"P99*Inputs!P146","v":27045.948783559379},{"$f":"Q99*Inputs!Q146","v":28277.461560980584}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":2427.77},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":29133.24},{"$f":"I101*Inputs!I148","v":27955.333461352657},{"$f":"J101*Inputs!J148","v":23325.598838164249},{"$f":"K101*Inputs!K148","v":23623.4646231884},{"$f":"L101*Inputs!L148","v":24083.802654589366},{"$f":"M101*Inputs!M148","v":25068.301302686545},{"$f":"N101*Inputs!N148","v":26218.712749074493},{"$f":"O101*Inputs!O148","v":27521.113410002414},{"$f":"P101*Inputs!P148","v":28885.809245026001},{"$f":"Q101*Inputs!Q148","v":30201.098401863615}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":11996.04},{"$f":"I102*Inputs!I149","v":11709.040193236715},{"$f":"J102*Inputs!J149","v":11291.372685990336},{"$f":"K102*Inputs!K149","v":11435.562492753621},{"$f":"L102*Inputs!L149","v":11658.401285024152},{"$f":"M102*Inputs!M149","v":12134.973879007499},{"$f":"N102*Inputs!N149","v":12691.86094859657},{"$f":"O102*Inputs!O149","v":13322.322415033017},{"$f":"P102*Inputs!P149","v":13982.939507146344},{"$f":"Q102*Inputs!Q149","v":14619.639990711048}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":9425.4600000000009},{"$f":"I103*Inputs!I150","v":8781.7801449275357},{"$f":"J103*Inputs!J150","v":9508.5243671497574},{"$f":"K103*Inputs!K150","v":9629.9473623188387},{"$f":"L103*Inputs!L150","v":9817.6010821256023},{"$f":"M103*Inputs!M150","v":10218.925371795789},{"$f":"N103*Inputs!N150","v":10687.882904081322},{"$f":"O103*Inputs!O150","v":11218.797823185698},{"$f":"P103*Inputs!P150","v":11775.106953386396},{"$f":"Q103*Inputs!Q150","v":12311.275781651409}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":10139.51},{"$f":"I104*Inputs!I151","v":10099.047166666667},{"$f":"J104*Inputs!J151","v":13074.221004830917},{"$f":"K104*Inputs!K151","v":13241.177623188403},{"$f":"L104*Inputs!L151","v":13499.201487922703},{"$f":"M104*Inputs!M151","v":14051.022386219211},{"$f":"N104*Inputs!N151","v":14695.838993111818},{"$f":"O104*Inputs!O151","v":15425.847006880334},{"$f":"P104*Inputs!P151","v":16190.772060906294},{"$f":"Q104*Inputs!Q151","v":16928.004199770687}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":428.43},{"$f":"I105*Inputs!I152","v":146.36300241545894},{"$f":"J105*Inputs!J152","v":594.28277294685984},{"$f":"K105*Inputs!K152","v":601.87171014492742},{"$f":"L105*Inputs!L152","v":613.60006763285014},{"$f":"M105*Inputs!M152","v":638.68283573723681},{"$f":"N105*Inputs!N152","v":667.9926815050826},{"$f":"O105*Inputs!O152","v":701.17486394910611},{"$f":"P105*Inputs!P152","v":735.94418458664973},{"$f":"Q105*Inputs!Q152","v":769.45473635321309}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":428.43},{"$f":"I106*Inputs!I153","v":146.36300241545894},{"$f":"J106*Inputs!J153","v":148.57069323671496},{"$f":"K106*Inputs!K153","v":150.46792753623185},{"$f":"L106*Inputs!L153","v":153.40001690821254},{"$f":"M106*Inputs!M153","v":159.6707089343092},{"$f":"N106*Inputs!N153","v":166.99817037627065},{"$f":"O106*Inputs!O153","v":175.29371598727653},{"$f":"P106*Inputs!P153","v":183.98604614666243},{"$f":"Q106*Inputs!Q153","v":192.36368408830327}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":7997.3600000000006},{"$f":"I107*Inputs!I154","v":9513.595157004831},{"$f":"J107*Inputs!J154","v":6537.1105024154585},{"$f":"K107*Inputs!K154","v":6620.5888115942016},{"$f":"L107*Inputs!L154","v":6749.6007439613513},{"$f":"M107*Inputs!M154","v":7025.5111931096053},{"$f":"N107*Inputs!N154","v":7347.9194965559091},{"$f":"O107*Inputs!O154","v":7712.9235034401672},{"$f":"P107*Inputs!P154","v":8095.3860304531472},{"$f":"Q107*Inputs!Q154","v":8464.0020998853433}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":4427.1099999999997},{"$f":"I108*Inputs!I155","v":5561.7940917874394},{"$f":"J108*Inputs!J155","v":6685.6811956521733},{"$f":"K108*Inputs!K155","v":6771.0567391304339},{"$f":"L108*Inputs!L155","v":6903.0007608695641},{"$f":"M108*Inputs!M155","v":7185.1819020439143},{"$f":"N108*Inputs!N155","v":7514.9176669321796},{"$f":"O108*Inputs!O155","v":7888.2172194274435},{"$f":"P108*Inputs!P155","v":8279.3720765998096},{"$f":"Q108*Inputs!Q155","v":8656.3657839736479}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":714.05},{"$f":"I109*Inputs!I156","v":1317.2670217391305},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":5569.59},{"$f":"I110*Inputs!I157","v":7757.2391280193233},{"$f":"J110*Inputs!J157","v":8765.6709009661827},{"$f":"K110*Inputs!K157","v":8877.607724637679},{"$f":"L110*Inputs!L157","v":9050.6009975845391},{"$f":"M110*Inputs!M157","v":9420.5718271242422},{"$f":"N110*Inputs!N157","v":9852.892052199968},{"$f":"O110*Inputs!O157","v":10342.329243249314},{"$f":"P110*Inputs!P157","v":10855.176722653083},{"$f":"Q110*Inputs!Q157","v":11349.457361209894}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":12710.09},{"$f":"I120*Inputs!I167","v":13465.396222222222},{"$f":"J120*Inputs!J167","v":13817.074471014492},{"$f":"K120*Inputs!K167","v":13993.517260869563},{"$f":"L120*Inputs!L167","v":14266.201572463766},{"$f":"M120*Inputs!M167","v":14849.375930890756},{"$f":"N120*Inputs!N167","v":15530.82984499317},{"$f":"O120*Inputs!O167","v":16302.315586816718},{"$f":"P120*Inputs!P167","v":17110.702291639605},{"$f":"Q120*Inputs!Q167","v":17889.822620212206}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":571.24},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":7283.31},{"$f":"I122*Inputs!I169","v":8781.7801449275357},{"$f":"J122*Inputs!J169","v":7428.534661835748},{"$f":"K122*Inputs!K169","v":7523.3963768115927},{"$f":"L122*Inputs!L169","v":7670.0008454106264},{"$f":"M122*Inputs!M169","v":7983.5354467154602},{"$f":"N122*Inputs!N169","v":8349.9085188135323},{"$f":"O122*Inputs!O169","v":8764.6857993638259},{"$f":"P122*Inputs!P169","v":9199.3023073331224},{"$f":"Q122*Inputs!Q169","v":9618.1842044151635}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":2570.58},{"$f":"I123*Inputs!I170","v":2780.8970458937197},{"$f":"J123*Inputs!J170","v":2674.2724782608693},{"$f":"K123*Inputs!K170","v":2708.4226956521734},{"$f":"L123*Inputs!L170","v":2761.2003043478257},{"$f":"M123*Inputs!M170","v":2874.0727608175657},{"$f":"N123*Inputs!N170","v":3005.9670667728715},{"$f":"O123*Inputs!O170","v":3155.2868877709775},{"$f":"P123*Inputs!P170","v":3311.7488306399237},{"$f":"Q123*Inputs!Q170","v":3462.5463135894588}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":7140.5},{"$f":"I124*Inputs!I171","v":7610.8761256038651},{"$f":"J124*Inputs!J171","v":6834.2518888888881},{"$f":"K124*Inputs!K171","v":6921.5246666666653},{"$f":"L124*Inputs!L171","v":7056.400777777777},{"$f":"M124*Inputs!M171","v":7344.8526109782233},{"$f":"N124*Inputs!N171","v":7681.9158373084501},{"$f":"O124*Inputs!O171","v":8063.5109354147207},{"$f":"P124*Inputs!P171","v":8463.3581227464711},{"$f":"Q124*Inputs!Q171","v":8848.7294680619507}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":143952.48000000001},{"$f":"I125*Inputs!I172","v":171098.34982367148},{"$f":"J125*Inputs!J172","v":172639.14554106278},{"$f":"K125*Inputs!K172","v":174843.73179710141},{"$f":"L125*Inputs!L172","v":178250.81964734296},{"$f":"M125*Inputs!M172","v":185537.36378166729},{"$f":"N125*Inputs!N172","v":194051.87397722653},{"$f":"O125*Inputs!O172","v":203691.29797721532},{"$f":"P125*Inputs!P172","v":213791.78562242177},{"$f":"Q125*Inputs!Q172","v":223526.60091060842}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":47984.160000000003},{"$f":"I126*Inputs!I173","v":48738.879804347824},{"$f":"J126*Inputs!J173","v":38331.238855072457},{"$f":"K126*Inputs!K173","v":38820.725304347819},{"$f":"L126*Inputs!L173","v":39577.204362318837},{"$f":"M126*Inputs!M173","v":41195.042905051771},{"$f":"N126*Inputs!N173","v":43085.527957077829},{"$f":"O126*Inputs!O173","v":45225.778724717347},{"$f":"P126*Inputs!P173","v":47468.399905838909},{"$f":"Q126*Inputs!Q173","v":49629.830494782247}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":156805.38},{"$f":"I127*Inputs!I174","v":183100.11602173914},{"$f":"J127*Inputs!J174","v":181850.52852173912},{"$f":"K127*Inputs!K174","v":184172.74330434779},{"$f":"L127*Inputs!L174","v":187761.62069565215},{"$f":"M127*Inputs!M174","v":195436.94773559447},{"$f":"N127*Inputs!N174","v":204405.76054055526},{"$f":"O127*Inputs!O174","v":214559.50836842647},{"$f":"P127*Inputs!P174","v":225198.92048351481},{"$f":"Q127*Inputs!Q174","v":235453.14932408321}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":31989.440000000002},{"$f":"I128*Inputs!I175","v":37468.928618357488},{"$f":"J128*Inputs!J175","v":29714.138647342992},{"$f":"K128*Inputs!K175","v":30093.585507246371},{"$f":"L128*Inputs!L175","v":30680.003381642506},{"$f":"M128*Inputs!M175","v":31934.141786861841},{"$f":"N128*Inputs!N175","v":33399.634075254129},{"$f":"O128*Inputs!O175","v":35058.743197455304},{"$f":"P128*Inputs!P175","v":36797.209229332489},{"$f":"Q128*Inputs!Q175","v":38472.736817660654}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":142.81},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":10710.75},{"$f":"I130*Inputs!I177","v":10830.862178743961},{"$f":"J130*Inputs!J177","v":8914.2415942028983},{"$f":"K130*Inputs!K177","v":9028.0756521739113},{"$f":"L130*Inputs!L177","v":9204.0010144927528},{"$f":"M130*Inputs!M177","v":9580.242536058553},{"$f":"N130*Inputs!N177","v":10019.890222576239},{"$f":"O130*Inputs!O177","v":10517.622959236593},{"$f":"P130*Inputs!P177","v":11039.162768799746},{"$f":"Q130*Inputs!Q177","v":11541.821045298197}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":5569.59},{"$f":"I131*Inputs!I178","v":8489.0541400966176},{"$f":"J131*Inputs!J178","v":8617.100207729467},{"$f":"K131*Inputs!K178","v":8727.1397971014485},{"$f":"L131*Inputs!L178","v":8897.2009806763272},{"$f":"M131*Inputs!M178","v":9260.9011181899332},{"$f":"N131*Inputs!N178","v":9685.8938818236984},{"$f":"O131*Inputs!O178","v":10167.035527262038},{"$f":"P131*Inputs!P178","v":10671.190676506421},{"$f":"Q131*Inputs!Q178","v":11157.093677121589}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":3141.82},{"$f":"I132*Inputs!I179","v":2195.4450362318839},{"$f":"J132*Inputs!J179","v":2079.9897053140094},{"$f":"K132*Inputs!K179","v":2106.550985507246},{"$f":"L132*Inputs!L179","v":2147.6002367149754},{"$f":"M132*Inputs!M179","v":2235.3899250803288},{"$f":"N132*Inputs!N179","v":2337.9743852677893},{"$f":"O132*Inputs!O179","v":2454.1120238218714},{"$f":"P132*Inputs!P179","v":2575.8046460532742},{"$f":"Q132*Inputs!Q179","v":2693.0915772362459}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":4855.54},{"$f":"I133*Inputs!I180","v":5854.5200966183575},{"$f":"J133*Inputs!J180","v":8765.6709009661827},{"$f":"K133*Inputs!K180","v":8877.607724637679},{"$f":"L133*Inputs!L180","v":9050.6009975845391},{"$f":"M133*Inputs!M180","v":9420.5718271242422},{"$f":"N133*Inputs!N180","v":9852.892052199968},{"$f":"O133*Inputs!O180","v":10342.329243249314},{"$f":"P133*Inputs!P180","v":10855.176722653083},{"$f":"Q133*Inputs!Q180","v":11349.457361209894}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":2856.2},{"$f":"I135*Inputs!I182","v":2780.8970458937197},{"$f":"J135*Inputs!J182","v":4754.2621835748787},{"$f":"K135*Inputs!K182","v":4814.9736811594194},{"$f":"L135*Inputs!L182","v":4908.8005410628011},{"$f":"M135*Inputs!M182","v":5109.4626858978945},{"$f":"N135*Inputs!N182","v":5343.9414520406608},{"$f":"O135*Inputs!O182","v":5609.3989115928489},{"$f":"P135*Inputs!P182","v":5887.5534766931978},{"$f":"Q135*Inputs!Q182","v":6155.6378908257047}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":1428.1},{"$f":"I136*Inputs!I183","v":1463.6300241545894},{"$f":"J136*Inputs!J183","v":1634.2776256038646},{"$f":"K136*Inputs!K183","v":1655.1472028985504},{"$f":"L136*Inputs!L183","v":1687.4001859903378},{"$f":"M136*Inputs!M183","v":1756.3777982774013},{"$f":"N136*Inputs!N183","v":1836.9798741389773},{"$f":"O136*Inputs!O183","v":1928.2308758600418},{"$f":"P136*Inputs!P183","v":2023.8465076132868},{"$f":"Q136*Inputs!Q183","v":2116.0005249713358}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":571.24},{"$f":"I137*Inputs!I184","v":2049.0820338164249},{"$f":"J137*Inputs!J184","v":1931.4190120772944},{"$f":"K137*Inputs!K184","v":1956.0830579710141},{"$f":"L137*Inputs!L184","v":1994.200219806763},{"$f":"M137*Inputs!M184","v":2075.7192161460198},{"$f":"N137*Inputs!N184","v":2170.9762148915183},{"$f":"O137*Inputs!O184","v":2278.8183078345946},{"$f":"P137*Inputs!P184","v":2391.8185999066118},{"$f":"Q137*Inputs!Q184","v":2500.7278931479427}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":17565.63},{"$f":"I138*Inputs!I185","v":25174.436415458938},{"$f":"J138*Inputs!J185","v":27337.007555555552},{"$f":"K138*Inputs!K185","v":27686.098666666661},{"$f":"L138*Inputs!L185","v":28225.603111111108},{"$f":"M138*Inputs!M185","v":29379.410443912893},{"$f":"N138*Inputs!N185","v":30727.663349233801},{"$f":"O138*Inputs!O185","v":32254.043741658883},{"$f":"P138*Inputs!P185","v":33853.432490985884},{"$f":"Q138*Inputs!Q185","v":35394.917872247803}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":571.24},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":24420.510000000002},{"$f":"I140*Inputs!I187","v":22832.628376811594},{"$f":"J140*Inputs!J187","v":21394.179826086955},{"$f":"K140*Inputs!K187","v":21667.381565217387},{"$f":"L140*Inputs!L187","v":22089.602434782606},{"$f":"M140*Inputs!M187","v":22992.582086540526},{"$f":"N140*Inputs!N187","v":24047.736534182972},{"$f":"O140*Inputs!O187","v":25242.29510216782},{"$f":"P140*Inputs!P187","v":26493.990645119389},{"$f":"Q140*Inputs!Q187","v":27700.37050871567}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":512.56889166666656},{"$f":"K142*Inputs!K189","v":519.11434999999983},{"$f":"L142*Inputs!L189","v":529.2300583333332},{"$f":"M142*Inputs!M189","v":550.86394582336675},{"$f":"N142*Inputs!N189","v":576.14368779813367},{"$f":"O142*Inputs!O189","v":604.76332015610399},{"$f":"P142*Inputs!P189","v":634.75185920598528},{"$f":"Q142*Inputs!Q189","v":663.65471010464626}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":314.18200000000002},{"$f":"I143*Inputs!I190","v":321.99860531400969},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":103.99948526570047},{"$f":"K145*Inputs!K192","v":105.32754927536229},{"$f":"L145*Inputs!L192","v":107.38001183574877},{"$f":"M145*Inputs!M192","v":111.76949625401643},{"$f":"N145*Inputs!N192","v":116.89871926338945},{"$f":"O145*Inputs!O192","v":122.70560119109356},{"$f":"P145*Inputs!P192","v":128.7902323026637},{"$f":"Q145*Inputs!Q192","v":134.65457886181227}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":3119.9845579710141},{"$f":"K151*Inputs!K198","v":3159.826478260869},{"$f":"L151*Inputs!L198","v":3221.4003550724628},{"$f":"M151*Inputs!M198","v":3353.0848876204932},{"$f":"N151*Inputs!N198","v":3506.961577901684},{"$f":"O151*Inputs!O198","v":3681.1680357328069},{"$f":"P151*Inputs!P198","v":3863.7069690799112},{"$f":"Q151*Inputs!Q198","v":4039.6373658543689}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":714.05},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":27276.71},{"$f":"I154*Inputs!I201","v":27369.881451690821},{"$f":"J154*Inputs!J201","v":27188.436862318838},{"$f":"K154*Inputs!K201","v":27535.630739130429},{"$f":"L154*Inputs!L201","v":28072.203094202894},{"$f":"M154*Inputs!M201","v":29219.739734978586},{"$f":"N154*Inputs!N201","v":30560.665178857529},{"$f":"O154*Inputs!O201","v":32078.750025671605},{"$f":"P154*Inputs!P201","v":33669.446444839225},{"$f":"Q154*Inputs!Q201","v":35202.554188159498}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":856.8599999999999},{"$f":"I155*Inputs!I202","v":1405.0848231884058},{"$f":"J155*Inputs!J202","v":891.4241594202897},{"$f":"K155*Inputs!K202","v":902.80756521739113},{"$f":"L155*Inputs!L202","v":920.40010144927521},{"$f":"M155*Inputs!M202","v":958.02425360585517},{"$f":"N155*Inputs!N202","v":1001.9890222576238},{"$f":"O155*Inputs!O202","v":1051.7622959236592},{"$f":"P155*Inputs!P202","v":1103.9162768799745},{"$f":"Q155*Inputs!Q202","v":1154.1821045298195}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":4627.0439999999999},{"$f":"I156*Inputs!I203","v":5444.7036898550723},{"$f":"J156*Inputs!J203","v":6953.1084434782597},{"$f":"K156*Inputs!K203","v":7041.8990086956501},{"$f":"L156*Inputs!L203","v":7179.1207913043463},{"$f":"M156*Inputs!M203","v":7472.5891781256705},{"$f":"N156*Inputs!N203","v":7815.514373609466},{"$f":"O156*Inputs!O203","v":8203.7459082045407},{"$f":"P156*Inputs!P203","v":8610.5469596638013},{"$f":"Q156*Inputs!Q203","v":9002.6204153325925}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":2827.6379999999999},{"$f":"I157*Inputs!I204","v":3219.9860531400968},{"$f":"J157*Inputs!J204","v":1634.2776256038646},{"$f":"K157*Inputs!K204","v":1655.1472028985506},{"$f":"L157*Inputs!L204","v":1687.4001859903378},{"$f":"M157*Inputs!M204","v":1756.3777982774013},{"$f":"N157*Inputs!N204","v":1836.9798741389773},{"$f":"O157*Inputs!O204","v":1928.230875860042},{"$f":"P157*Inputs!P204","v":2023.8465076132868},{"$f":"Q157*Inputs!Q204","v":2116.0005249713363}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":58.545200966183579},{"$f":"J158*Inputs!J205","v":59.428277294685984},{"$f":"K158*Inputs!K205","v":60.187171014492748},{"$f":"L158*Inputs!L205","v":61.360006763285014},{"$f":"M158*Inputs!M205","v":63.868283573723687},{"$f":"N158*Inputs!N205","v":66.799268150508269},{"$f":"O158*Inputs!O205","v":70.117486394910614},{"$f":"P158*Inputs!P205","v":73.594418458664975},{"$f":"Q158*Inputs!Q205","v":76.945473635321321}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":204.90820338164249},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":142.81},{"$f":"I161*Inputs!I208","v":146.36300241545894},{"$f":"J161*Inputs!J208","v":74.28534661835748},{"$f":"K161*Inputs!K208","v":75.233963768115927},{"$f":"L161*Inputs!L208","v":76.700008454106268},{"$f":"M161*Inputs!M208","v":79.835354467154602},{"$f":"N161*Inputs!N208","v":83.499085188135325},{"$f":"O161*Inputs!O208","v":87.646857993638264},{"$f":"P161*Inputs!P208","v":91.993023073331216},{"$f":"Q161*Inputs!Q208","v":96.181842044151637}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":142.81},{"$f":"I162*Inputs!I209","v":146.36300241545894},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":291.26237480676326},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":4369.9859999999999},{"$f":"I164*Inputs!I211","v":2985.8052492753623},{"$f":"J164*Inputs!J211","v":1010.2807140096617},{"$f":"K164*Inputs!K211","v":1023.1819072463766},{"$f":"L164*Inputs!L211","v":1043.1201149758451},{"$f":"M164*Inputs!M211","v":1085.7608207533026},{"$f":"N164*Inputs!N211","v":1135.5875585586405},{"$f":"O164*Inputs!O211","v":1191.9972687134803},{"$f":"P164*Inputs!P211","v":1251.1051137973045},{"$f":"Q164*Inputs!Q211","v":1308.0730518004623}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":12995.710000000001},{"$f":"I165*Inputs!I212","v":17417.197287439612},{"$f":"J165*Inputs!J212","v":22879.886758454104},{"$f":"K165*Inputs!K212","v":23172.060840579707},{"$f":"L165*Inputs!L212","v":23623.602603864729},{"$f":"M165*Inputs!M212","v":24589.289175883616},{"$f":"N165*Inputs!N212","v":25717.718237945683},{"$f":"O165*Inputs!O212","v":26995.232262040587},{"$f":"P165*Inputs!P212","v":28333.851106586015},{"$f":"Q165*Inputs!Q212","v":29624.007349598705}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":7283.3099999999995},{"$f":"I166*Inputs!I213","v":2488.171041062802},{"$f":"J166*Inputs!J213","v":3788.5526775362314},{"$f":"K166*Inputs!K213","v":3836.9321521739121},{"$f":"L166*Inputs!L213","v":3911.7004311594192},{"$f":"M166*Inputs!M213","v":4071.6030778248842},{"$f":"N166*Inputs!N213","v":4258.4533445949019},{"$f":"O166*Inputs!O213","v":4469.9897576755511},{"$f":"P166*Inputs!P213","v":4691.6441767398919},{"$f":"Q166*Inputs!Q213","v":4905.2739442517332}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":714.05},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":1570.91},{"$f":"I168*Inputs!I215","v":2634.5340434782611},{"$f":"J168*Inputs!J215","v":2377.1310917874393},{"$f":"K168*Inputs!K215","v":2407.4868405797097},{"$f":"L168*Inputs!L215","v":2454.4002705314006},{"$f":"M168*Inputs!M215","v":2554.7313429489473},{"$f":"N168*Inputs!N215","v":2671.9707260203304},{"$f":"O168*Inputs!O215","v":2804.6994557964244},{"$f":"P168*Inputs!P215","v":2943.7767383465989},{"$f":"Q168*Inputs!Q215","v":3077.8189454128524}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":15137.86},{"$f":"I170*Inputs!I217","v":20637.183340579712},{"$f":"J170*Inputs!J217","v":20948.467746376809},{"$f":"K170*Inputs!K217","v":21215.97778260869},{"$f":"L170*Inputs!L217","v":21629.402384057968},{"$f":"M170*Inputs!M217","v":22513.569959737597},{"$f":"N170*Inputs!N217","v":23546.742023054161},{"$f":"O170*Inputs!O217","v":24716.413954205989},{"$f":"P170*Inputs!P217","v":25942.032506679403},{"$f":"Q170*Inputs!Q217","v":27123.27945645076}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":285.62},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":5712.4},{"$f":"I172*Inputs!I219","v":6439.9721062801927},{"$f":"J172*Inputs!J219","v":7428.534661835748},{"$f":"K172*Inputs!K219","v":7523.3963768115927},{"$f":"L172*Inputs!L219","v":7670.0008454106264},{"$f":"M172*Inputs!M219","v":7983.5354467154602},{"$f":"N172*Inputs!N219","v":8349.9085188135323},{"$f":"O172*Inputs!O219","v":8764.6857993638259},{"$f":"P172*Inputs!P219","v":9199.3023073331224},{"$f":"Q172*Inputs!Q219","v":9618.1842044151635}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":89.142415942028975},{"$f":"K173*Inputs!K220","v":90.280756521739107},{"$f":"L173*Inputs!L220","v":92.040010144927521},{"$f":"M173*Inputs!M220","v":95.802425360585517},{"$f":"N173*Inputs!N220","v":100.19890222576238},{"$f":"O173*Inputs!O220","v":105.17622959236591},{"$f":"P173*Inputs!P220","v":110.39162768799746},{"$f":"Q173*Inputs!Q220","v":115.41821045298195}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":157.09100000000001},{"$f":"I174*Inputs!I221","v":321.99860531400969},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":314.18200000000002},{"$f":"I175*Inputs!I222","v":321.99860531400969},{"$f":"J175*Inputs!J222","v":326.85552512077294},{"$f":"K175*Inputs!K222","v":331.02944057971013},{"$f":"L175*Inputs!L222","v":337.48003719806758},{"$f":"M175*Inputs!M222","v":351.27555965548027},{"$f":"N175*Inputs!N222","v":367.39597482779544},{"$f":"O175*Inputs!O222","v":385.64617517200838},{"$f":"P175*Inputs!P222","v":404.76930152265737},{"$f":"Q175*Inputs!Q222","v":423.20010499426724}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":357.02499999999998},{"$f":"I185*Inputs!I232","v":365.90750603864734},{"$f":"J185*Inputs!J232","v":222.85603985507242},{"$f":"K185*Inputs!K232","v":225.70189130434778},{"$f":"L185*Inputs!L232","v":230.1000253623188},{"$f":"M185*Inputs!M232","v":239.50606340146379},{"$f":"N185*Inputs!N232","v":250.49725556440598},{"$f":"O185*Inputs!O232","v":262.94057398091479},{"$f":"P185*Inputs!P232","v":275.97906921999368},{"$f":"Q185*Inputs!Q232","v":288.54552613245494}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":856.8599999999999},{"$f":"I186*Inputs!I233","v":1053.8136173913044},{"$f":"J186*Inputs!J233","v":1604.5634869565215},{"$f":"K186*Inputs!K233","v":1625.053617391304},{"$f":"L186*Inputs!L233","v":1656.7201826086953},{"$f":"M186*Inputs!M233","v":1724.4436564905393},{"$f":"N186*Inputs!N233","v":1803.5802400637228},{"$f":"O186*Inputs!O233","v":1893.1721326625864},{"$f":"P186*Inputs!P233","v":1987.0492983839542},{"$f":"Q186*Inputs!Q233","v":2077.5277881536749}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":357.02499999999998},{"$f":"I187*Inputs!I234","v":731.81501207729468},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":74.28534661835748},{"$f":"K188*Inputs!K235","v":75.233963768115927},{"$f":"L188*Inputs!L235","v":76.700008454106268},{"$f":"M188*Inputs!M235","v":79.835354467154602},{"$f":"N188*Inputs!N235","v":83.499085188135325},{"$f":"O188*Inputs!O235","v":87.646857993638264},{"$f":"P188*Inputs!P235","v":91.993023073331216},{"$f":"Q188*Inputs!Q235","v":96.181842044151637}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":171.37199999999999},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":371.42673309178741},{"$f":"K190*Inputs!K237","v":376.16981884057964},{"$f":"L190*Inputs!L237","v":383.50004227053137},{"$f":"M190*Inputs!M237","v":399.17677233577302},{"$f":"N190*Inputs!N237","v":417.49542594067663},{"$f":"O190*Inputs!O237","v":438.23428996819132},{"$f":"P190*Inputs!P237","v":459.96511536665605},{"$f":"Q190*Inputs!Q237","v":480.90921022075815}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":428.42999999999995},{"$f":"I194*Inputs!I241","v":351.27120579710146},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":2399.2079999999996},{"$f":"I195*Inputs!I242","v":4390.8900724637679},{"$f":"J195*Inputs!J242","v":1782.8483188405794},{"$f":"K195*Inputs!K242","v":1805.6151304347823},{"$f":"L195*Inputs!L242","v":1840.8002028985504},{"$f":"M195*Inputs!M242","v":1916.0485072117103},{"$f":"N195*Inputs!N242","v":2003.9780445152476},{"$f":"O195*Inputs!O242","v":2103.5245918473183},{"$f":"P195*Inputs!P242","v":2207.832553759949},{"$f":"Q195*Inputs!Q242","v":2308.3642090596391}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":1142.48},{"$f":"I196*Inputs!I243","v":292.72600483091787},{"$f":"J196*Inputs!J243","v":594.28277294685984},{"$f":"K196*Inputs!K243","v":601.87171014492742},{"$f":"L196*Inputs!L243","v":613.60006763285014},{"$f":"M196*Inputs!M243","v":638.68283573723681},{"$f":"N196*Inputs!N243","v":667.9926815050826},{"$f":"O196*Inputs!O243","v":701.17486394910611},{"$f":"P196*Inputs!P243","v":735.94418458664973},{"$f":"Q196*Inputs!Q243","v":769.45473635321309}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":59.428277294685984},{"$f":"K197*Inputs!K244","v":60.187171014492748},{"$f":"L197*Inputs!L244","v":61.360006763285014},{"$f":"M197*Inputs!M244","v":63.868283573723687},{"$f":"N197*Inputs!N244","v":66.799268150508269},{"$f":"O197*Inputs!O244","v":70.117486394910614},{"$f":"P197*Inputs!P244","v":73.594418458664975},{"$f":"Q197*Inputs!Q244","v":76.945473635321321}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":92.82650000000001},{"$f":"I198*Inputs!I245","v":285.40785471014493},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":199.934},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":73.181501207729468},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":142.81},{"$f":"I201*Inputs!I248","v":146.36300241545894},{"$f":"J201*Inputs!J248","v":297.14138647342992},{"$f":"K201*Inputs!K248","v":300.93585507246371},{"$f":"L201*Inputs!L248","v":306.80003381642507},{"$f":"M201*Inputs!M248","v":319.34141786861841},{"$f":"N201*Inputs!N248","v":333.9963407525413},{"$f":"O201*Inputs!O248","v":350.58743197455306},{"$f":"P201*Inputs!P248","v":367.97209229332486},{"$f":"Q201*Inputs!Q248","v":384.72736817660655}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":485.55399999999997},{"$f":"I203*Inputs!I250","v":995.26841642512079},{"$f":"J203*Inputs!J250","v":1515.4210710144926},{"$f":"K203*Inputs!K250","v":1534.7728608695647},{"$f":"L203*Inputs!L250","v":1564.6801724637676},{"$f":"M203*Inputs!M250","v":1628.6412311299539},{"$f":"N203*Inputs!N250","v":1703.3813378379607},{"$f":"O203*Inputs!O250","v":1787.9959030702203},{"$f":"P203*Inputs!P250","v":1876.6576706959568},{"$f":"Q203*Inputs!Q250","v":1962.1095777006935}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":13995.380000000001},{"$f":"I204*Inputs!I251","v":10245.410169082124},{"$f":"J204*Inputs!J251","v":5199.974263285023},{"$f":"K204*Inputs!K251","v":5266.3774637681145},{"$f":"L204*Inputs!L251","v":5369.0005917874387},{"$f":"M204*Inputs!M251","v":5588.4748127008224},{"$f":"N204*Inputs!N251","v":5844.9359631694733},{"$f":"O204*Inputs!O251","v":6135.2800595546787},{"$f":"P204*Inputs!P251","v":6439.5116151331858},{"$f":"Q204*Inputs!Q251","v":6732.7289430906148}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":214.215},{"$f":"I206*Inputs!I253","v":73.181501207729468},{"$f":"J206*Inputs!J253","v":74.28534661835748},{"$f":"K206*Inputs!K253","v":75.233963768115927},{"$f":"L206*Inputs!L253","v":76.700008454106268},{"$f":"M206*Inputs!M253","v":79.835354467154602},{"$f":"N206*Inputs!N253","v":83.499085188135325},{"$f":"O206*Inputs!O253","v":87.646857993638264},{"$f":"P206*Inputs!P253","v":91.993023073331216},{"$f":"Q206*Inputs!Q253","v":96.181842044151637}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":878.17801449275362},{"$f":"J207*Inputs!J254","v":2495.9876463768114},{"$f":"K207*Inputs!K254","v":2527.8611826086949},{"$f":"L207*Inputs!L254","v":2577.1202840579708},{"$f":"M207*Inputs!M254","v":2682.4679100963945},{"$f":"N207*Inputs!N254","v":2805.5692623213467},{"$f":"O207*Inputs!O254","v":2944.9344285862458},{"$f":"P207*Inputs!P254","v":3090.9655752639287},{"$f":"Q207*Inputs!Q254","v":3231.7098926834947}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":364.16550000000001},{"$f":"I208*Inputs!I255","v":1492.9026246376811},{"$f":"J208*Inputs!J255","v":378.85526775362314},{"$f":"K208*Inputs!K255","v":383.69321521739118},{"$f":"L208*Inputs!L255","v":391.17004311594195},{"$f":"M208*Inputs!M255","v":407.16030778248842},{"$f":"N208*Inputs!N255","v":425.84533445949012},{"$f":"O208*Inputs!O255","v":446.99897576755512},{"$f":"P208*Inputs!P255","v":469.16441767398919},{"$f":"Q208*Inputs!Q255","v":490.52739442517333}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":85.685999999999993},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":44.571207971014488},{"$f":"K209*Inputs!K256","v":45.140378260869554},{"$f":"L209*Inputs!L256","v":46.020005072463761},{"$f":"M209*Inputs!M256","v":47.901212680292758},{"$f":"N209*Inputs!N256","v":50.099451112881191},{"$f":"O209*Inputs!O256","v":52.588114796182957},{"$f":"P209*Inputs!P256","v":55.195813843998728},{"$f":"Q209*Inputs!Q256","v":57.709105226490976}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":185.65300000000002},{"$f":"I210*Inputs!I257","v":285.40785471014493},{"$f":"J210*Inputs!J257","v":579.42570362318838},{"$f":"K210*Inputs!K257","v":586.82491739130433},{"$f":"L210*Inputs!L257","v":598.26006594202886},{"$f":"M210*Inputs!M257","v":622.71576484380591},{"$f":"N210*Inputs!N257","v":651.29286446745562},{"$f":"O210*Inputs!O257","v":683.6454923503785},{"$f":"P210*Inputs!P257","v":717.54557997198344},{"$f":"Q210*Inputs!Q257","v":750.21836794438286}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":222.85603985507242},{"$f":"K211*Inputs!K258","v":225.70189130434778},{"$f":"L211*Inputs!L258","v":230.1000253623188},{"$f":"M211*Inputs!M258","v":239.50606340146379},{"$f":"N211*Inputs!N258","v":250.49725556440598},{"$f":"O211*Inputs!O258","v":262.94057398091479},{"$f":"P211*Inputs!P258","v":275.97906921999368},{"$f":"Q211*Inputs!Q258","v":288.54552613245494}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":14.636300241545895},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":3570.25},{"$f":"I216*Inputs!I263","v":3732.256561594203},{"$f":"J216*Inputs!J263","v":3639.9819842995166},{"$f":"K216*Inputs!K263","v":3686.4642246376807},{"$f":"L216*Inputs!L263","v":3758.3004142512073},{"$f":"M216*Inputs!M263","v":3911.9323688905756},{"$f":"N216*Inputs!N263","v":4091.4551742186309},{"$f":"O216*Inputs!O263","v":4294.6960416882748},{"$f":"P216*Inputs!P263","v":4507.6581305932295},{"$f":"Q216*Inputs!Q263","v":4712.9102601634304}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":9853.89},{"$f":"I217*Inputs!I264","v":17841.649994444444},{"$f":"J217*Inputs!J264","v":12985.078588888888},{"$f":"K217*Inputs!K264","v":13150.896866666662},{"$f":"L217*Inputs!L264","v":13407.161477777774},{"$f":"M217*Inputs!M264","v":13955.219960858623},{"$f":"N217*Inputs!N264","v":14595.640090886054},{"$f":"O217*Inputs!O264","v":15320.670777287967},{"$f":"P217*Inputs!P264","v":16080.380433218295},{"$f":"Q217*Inputs!Q264","v":16812.585989317704}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":4641.3249999999998},{"$f":"I218*Inputs!I265","v":4024.9825664251207},{"$f":"J218*Inputs!J265","v":1857.133665458937},{"$f":"K218*Inputs!K265","v":1880.8490942028982},{"$f":"L218*Inputs!L265","v":1917.5002113526568},{"$f":"M218*Inputs!M265","v":1995.8838616788651},{"$f":"N218*Inputs!N265","v":2087.4771297033831},{"$f":"O218*Inputs!O265","v":2191.1714498409565},{"$f":"P218*Inputs!P265","v":2299.8255768332801},{"$f":"Q218*Inputs!Q265","v":2404.5460511037909}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":3513.1259999999997},{"$f":"I219*Inputs!I266","v":3995.7099659420292},{"$f":"J219*Inputs!J266","v":4234.2647572463766},{"$f":"K219*Inputs!K266","v":4288.3359347826072},{"$f":"L219*Inputs!L266","v":4371.9004818840576},{"$f":"M219*Inputs!M266","v":4550.6152046278121},{"$f":"N219*Inputs!N266","v":4759.4478557237135},{"$f":"O219*Inputs!O266","v":4995.8709056373809},{"$f":"P219*Inputs!P266","v":5243.602315179879},{"$f":"Q219*Inputs!Q266","v":5482.3649965166423}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":6697.7889999999998},{"$f":"I220*Inputs!I267","v":6147.2461014492746},{"$f":"J220*Inputs!J267","v":8007.9603654589364},{"$f":"K220*Inputs!K267","v":8110.2212942028964},{"$f":"L220*Inputs!L267","v":8268.260911352656},{"$f":"M220*Inputs!M267","v":8606.2512115592654},{"$f":"N220*Inputs!N267","v":9001.201383280988},{"$f":"O220*Inputs!O267","v":9448.3312917142048},{"$f":"P220*Inputs!P267","v":9916.8478873051045},{"$f":"Q220*Inputs!Q267","v":10368.402572359544}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":599.80200000000002},{"$f":"I221*Inputs!I268","v":2663.8066439613526},{"$f":"J221*Inputs!J268","v":831.99588212560377},{"$f":"K221*Inputs!K268","v":842.6203942028983},{"$f":"L221*Inputs!L268","v":859.0400946859902},{"$f":"M221*Inputs!M268","v":894.15597003213145},{"$f":"N221*Inputs!N268","v":935.18975410711562},{"$f":"O221*Inputs!O268","v":981.64480952874851},{"$f":"P221*Inputs!P268","v":1030.3218584213096},{"$f":"Q221*Inputs!Q268","v":1077.2366308944981}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":699.76900000000001},{"$f":"I222*Inputs!I269","v":804.99651328502421},{"$f":"J222*Inputs!J269","v":1084.5660606280192},{"$f":"K222*Inputs!K269","v":1098.4158710144927},{"$f":"L222*Inputs!L269","v":1119.8201234299515},{"$f":"M222*Inputs!M269","v":1165.5961752204573},{"$f":"N222*Inputs!N269","v":1219.086643746776},{"$f":"O222*Inputs!O269","v":1279.6441267071186},{"$f":"P222*Inputs!P269","v":1343.0981368706357},{"$f":"Q222*Inputs!Q269","v":1404.2548938446141}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":1256.7280000000001},{"$f":"I223*Inputs!I270","v":1873.4464309178745},{"$f":"J223*Inputs!J270","v":1782.8483188405794},{"$f":"K223*Inputs!K270","v":1805.6151304347825},{"$f":"L223*Inputs!L270","v":1840.8002028985504},{"$f":"M223*Inputs!M270","v":1916.0485072117106},{"$f":"N223*Inputs!N270","v":2003.978044515248},{"$f":"O223*Inputs!O270","v":2103.5245918473183},{"$f":"P223*Inputs!P270","v":2207.8325537599494},{"$f":"Q223*Inputs!Q270","v":2308.3642090596395}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":92.82650000000001},{"$f":"I224*Inputs!I271","v":95.135951570048306},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":1362500.2264999999},{"$f":"I225*Inputs!I272","v":1391890.198520652},{"$f":"J225*Inputs!J272","v":1653643.8154672703},{"$f":"K225*Inputs!K272","v":1674760.697252898},{"$f":"L225*Inputs!L272","v":1707395.8781943235},{"$f":"M225*Inputs!M272","v":1777190.8751869882},{"$f":"N225*Inputs!N272","v":1858748.0856475241},{"$f":"O225*Inputs!O272","v":1951080.4117389831},{"$f":"P225*Inputs!P272","v":2047829.088728504},{"$f":"Q225*Inputs!Q272","v":2141075.131192246}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":954456.35399999993},{"$f":"I226*Inputs!I273","v":832864.0289449275},{"$f":"J226*Inputs!J273","v":845159.24554637668},{"$f":"K226*Inputs!K273","v":855951.85258260847},{"$f":"L226*Inputs!L273","v":872631.33618405787},{"$f":"M226*Inputs!M273","v":908302.79484371131},{"$f":"N226*Inputs!N273","v":949985.79200245312},{"$f":"O226*Inputs!O273","v":997175.83276522125},{"$f":"P226*Inputs!P273","v":1046623.0221099039},{"$f":"Q226*Inputs!Q273","v":1094280.0533047218}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":292.72600483091787},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":179083.74},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":9282.65},{"$f":"I233*Inputs!I280","v":5415.4310893719803},{"$f":"J233*Inputs!J280","v":1634.2776256038646},{"$f":"K233*Inputs!K280","v":1655.1472028985504},{"$f":"L233*Inputs!L280","v":1687.4001859903378},{"$f":"M233*Inputs!M280","v":1756.3777982774013},{"$f":"N233*Inputs!N280","v":1836.9798741389773},{"$f":"O233*Inputs!O280","v":1928.2308758600418},{"$f":"P233*Inputs!P280","v":2023.8465076132868},{"$f":"Q233*Inputs!Q280","v":2116.0005249713358}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":376897.93000000005},{"$f":"I234*Inputs!I281","v":353533.52420289861},{"$f":"J234*Inputs!J281","v":324212.71246859903},{"$f":"K234*Inputs!K281","v":328352.87944927532},{"$f":"L234*Inputs!L281","v":334751.31932850229},{"$f":"M234*Inputs!M281","v":348435.29714771331},{"$f":"N234*Inputs!N281","v":364425.36960313556},{"$f":"O234*Inputs!O281","v":382528.00670711708},{"$f":"P234*Inputs!P281","v":401496.51171474316},{"$f":"Q234*Inputs!Q281","v":419778.2916672111}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":16837.91040725385},{"$f":"N236*Inputs!N283","v":17610.620318143727},{"$f":"O236*Inputs!O283","v":18485.418549514212},{"$f":"P236*Inputs!P283","v":19402.059287385709},{"$f":"Q236*Inputs!Q283","v":20285.514481060552}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":18782.152508523337},{"$f":"I237*Inputs!I284","v":3849.8875890659183},{"$f":"J237*Inputs!J284","v":7815.916024561353},{"$f":"K237*Inputs!K284","v":7915.7245644617178},{"$f":"L237*Inputs!L284","v":8069.9741261259178},{"$f":"M237*Inputs!M284","v":8377.6390046305041},{"$f":"N237*Inputs!N284","v":8732.1319034485477},{"$f":"O237*Inputs!O284","v":9129.6182294426035},{"$f":"P237*Inputs!P284","v":9545.2775539032446},{"$f":"Q237*Inputs!Q284","v":9948.1944354184197}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":6891.854790866726},{"$f":"I238*Inputs!I285","v":14126.637622051943},{"$f":"J238*Inputs!J285","v":3584.9297807080907},{"$f":"K238*Inputs!K285","v":3630.7090093913839},{"$f":"L238*Inputs!L285","v":3701.4587264473826},{"$f":"M238*Inputs!M285","v":3841.6571810167147},{"$f":"N238*Inputs!N285","v":4002.9719762081586},{"$f":"O238*Inputs!O285","v":4183.6786383968911},{"$f":"P238*Inputs!P285","v":4372.6090952828727},{"$f":"Q238*Inputs!Q285","v":4555.8525468653625}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":4683},{"$f":"I239*Inputs!I286","v":10833.178405797102},{"$f":"J239*Inputs!J286","v":10022.201739130434},{"$f":"K239*Inputs!K286","v":10150.184347826087},{"$f":"L239*Inputs!L286","v":10347.975652173913},{"$f":"M239*Inputs!M286","v":10770.980614729791},{"$f":"N239*Inputs!N286","v":11265.272558902325},{"$f":"O239*Inputs!O286","v":11824.869003116219},{"$f":"P239*Inputs!P286","v":12411.231525512832},{"$f":"Q239*Inputs!Q286","v":12976.365709915824}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":936.60000000000014},{"$f":"I241*Inputs!I288","v":822.77304347826089},{"$f":"J241*Inputs!J288","v":1113.5779710144927},{"$f":"K241*Inputs!K288","v":1127.7982608695652},{"$f":"L241*Inputs!L288","v":1149.7750724637681},{"$f":"M241*Inputs!M288","v":1196.7756238588656},{"$f":"N241*Inputs!N288","v":1251.6969509891471},{"$f":"O241*Inputs!O288","v":1313.8743336795799},{"$f":"P241*Inputs!P288","v":1379.0257250569814},{"$f":"Q241*Inputs!Q288","v":1441.8184122128694}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":556.78898550724637},{"$f":"K242*Inputs!K289","v":563.89913043478259},{"$f":"L242*Inputs!L289","v":574.88753623188404},{"$f":"M242*Inputs!M289","v":598.38781192943281},{"$f":"N242*Inputs!N289","v":625.84847549457356},{"$f":"O242*Inputs!O289","v":656.93716683978994},{"$f":"P242*Inputs!P289","v":689.5128625284907},{"$f":"Q242*Inputs!Q289","v":720.90920610643468}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":2783.9449275362317},{"$f":"K243*Inputs!K290","v":2819.4956521739132},{"$f":"L243*Inputs!L290","v":2874.4376811594202},{"$f":"M243*Inputs!M290","v":2991.939059647164},{"$f":"N243*Inputs!N290","v":3129.2423774728677},{"$f":"O243*Inputs!O290","v":3284.6858341989496},{"$f":"P243*Inputs!P290","v":3447.5643126424534},{"$f":"Q243*Inputs!Q290","v":3604.5460305321735}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":1424.96},{"$f":"I245*Inputs!I292","v":3103.4058909128939},{"$f":"J245*Inputs!J292","v":2223.6604057971012},{"$f":"K245*Inputs!K292","v":2252.0563478260865},{"$f":"L245*Inputs!L292","v":2295.9409855072458},{"$f":"M245*Inputs!M292","v":2389.7945529343169},{"$f":"N245*Inputs!N292","v":2499.4648084101664},{"$f":"O245*Inputs!O292","v":2623.6243981502998},{"$f":"P245*Inputs!P292","v":2753.7226698110926},{"$f":"Q245*Inputs!Q292","v":2879.1109370331415}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":267.18},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":17099.52},{"$f":"I249*Inputs!I296","v":24097.026777387935},{"$f":"J249*Inputs!J296","v":27054.437001024598},{"$f":"K249*Inputs!K296","v":27399.919711741186},{"$f":"L249*Inputs!L296","v":27933.847537394093},{"$f":"M249*Inputs!M296","v":29075.728474185304},{"$f":"N249*Inputs!N296","v":30410.045085625821},{"$f":"O249*Inputs!O296","v":31920.647959131318},{"$f":"P249*Inputs!P296","v":33503.50453444881},{"$f":"Q249*Inputs!Q296","v":35029.056263203245}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":91.27574396135266},{"$f":"J250*Inputs!J297","v":185.30503381642509},{"$f":"K250*Inputs!K297","v":187.67136231884052},{"$f":"L250*Inputs!L297","v":191.32841545893712},{"$f":"M250*Inputs!M297","v":199.14954607785972},{"$f":"N250*Inputs!N297","v":208.28873403418049},{"$f":"O250*Inputs!O297","v":218.63536651252494},{"$f":"P250*Inputs!P297","v":229.47688915092434},{"$f":"Q250*Inputs!Q297","v":239.92591141942842}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":534.36},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":7837.2800000000007},{"$f":"I252*Inputs!I299","v":6936.956541062802},{"$f":"J252*Inputs!J299","v":7968.116454106279},{"$f":"K252*Inputs!K299","v":8069.8685797101425},{"$f":"L252*Inputs!L299","v":8227.1218647342957},{"$f":"M252*Inputs!M299","v":8563.4304813479685},{"$f":"N252*Inputs!N299","v":8956.4155634697618},{"$f":"O252*Inputs!O299","v":9401.3207600385722},{"$f":"P252*Inputs!P299","v":9867.5062334897466},{"$f":"Q252*Inputs!Q299","v":10316.814191035422}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":178.12},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":20840.04},{"$f":"I254*Inputs!I301","v":18437.700280193236},{"$f":"J254*Inputs!J301","v":19086.418483091784},{"$f":"K254*Inputs!K301","v":19330.150318840573},{"$f":"L254*Inputs!L301","v":19706.826792270524},{"$f":"M254*Inputs!M301","v":20512.403246019552},{"$f":"N254*Inputs!N301","v":21453.73960552059},{"$f":"O254*Inputs!O301","v":22519.442750790069},{"$f":"P254*Inputs!P301","v":23636.119582545205},{"$f":"Q254*Inputs!Q301","v":24712.368876201126}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":13448.06},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":200563.12},{"$f":"I256*Inputs!I303","v":220157.09443478263},{"$f":"J256*Inputs!J303","v":237005.13825120768},{"$f":"K256*Inputs!K303","v":240031.67240579703},{"$f":"L256*Inputs!L303","v":244709.04337198057},{"$f":"M256*Inputs!M303","v":254712.26943358258},{"$f":"N256*Inputs!N303","v":266401.29082971683},{"$f":"O256*Inputs!O303","v":279634.63376951939},{"$f":"P256*Inputs!P303","v":293500.9412240322},{"$f":"Q256*Inputs!Q303","v":306865.24070544896}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":5609.8857368384333},{"$f":"N257*Inputs!N304","v":5867.3294577616271},{"$f":"O257*Inputs!O304","v":6158.7859391230313},{"$f":"P257*Inputs!P304","v":6464.1830862046008},{"$f":"Q257*Inputs!Q304","v":6758.5238072478251}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":175055.00000000003},{"$f":"I258*Inputs!I305","v":123187.40845410629},{"$f":"J258*Inputs!J305","v":121217.6020531401},{"$f":"K258*Inputs!K305","v":122765.53985507246},{"$f":"L258*Inputs!L305","v":125157.80736714976},{"$f":"M258*Inputs!M305","v":130274.01322213694},{"$f":"N258*Inputs!N305","v":136252.42851913112},{"$f":"O258*Inputs!O305","v":143020.69569741262},{"$f":"P258*Inputs!P305","v":150112.6961129735},{"$f":"Q258*Inputs!Q305","v":156947.94174608839}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":2967.7390484210719},{"$f":"N259*Inputs!N306","v":3103.9318015706517},{"$f":"O259*Inputs!O306","v":3258.1179688523971},{"$f":"P259*Inputs!P306","v":3419.6790203937335},{"$f":"Q259*Inputs!Q306","v":3575.391006761693}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":159.95288770573052},{"$f":"N260*Inputs!N307","v":167.29329863655644},{"$f":"O260*Inputs!O307","v":175.6035045874857},{"$f":"P260*Inputs!P307","v":184.31119630605511},{"$f":"Q260*Inputs!Q307","v":192.70363966565623}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":1196775.6238588656},{"$f":"N261*Inputs!N308","v":1251696.9509891472},{"$f":"O261*Inputs!O308","v":1313874.3336795799},{"$f":"P261*Inputs!P308","v":1379025.7250569814},{"$f":"Q261*Inputs!Q308","v":1441818.4122128694}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":76553.477001281295},{"$f":"N263*Inputs!N310","v":80066.59881754221},{"$f":"O263*Inputs!O310","v":84043.864681668172},{"$f":"P263*Inputs!P310","v":88211.367296176264},{"$f":"Q263*Inputs!Q310","v":92227.99199691783}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":17224.532325288292},{"$f":"N264*Inputs!N311","v":18014.984733947},{"$f":"O264*Inputs!O311","v":18909.869553375338},{"$f":"P264*Inputs!P311","v":19847.557641639658},{"$f":"Q264*Inputs!Q311","v":20751.298199306515}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":643008.96144951356},{"$f":"I265*Inputs!I312","v":712066.8119112975},{"$f":"J265*Inputs!J312","v":1240436.7682107328},{"$f":"K265*Inputs!K312","v":1256277.0334189034},{"$f":"L265*Inputs!L312","v":1280757.4432860757},{"$f":"M265*Inputs!M312","v":1333112.2972740221},{"$f":"N265*Inputs!N312","v":1394290.2617314784},{"$f":"O265*Inputs!O312","v":1463550.8915642127},{"$f":"P265*Inputs!P312","v":1536124.3291394829},{"$f":"Q265*Inputs!Q312","v":1606070.3589194703}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":25836.798487932436},{"$f":"N266*Inputs!N313","v":27022.477100920496},{"$f":"O266*Inputs!O313","v":28364.804330063005},{"$f":"P266*Inputs!P313","v":29771.336462459491},{"$f":"Q266*Inputs!Q313","v":31126.947298959771}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":3910.2836157189195},{"$f":"I267*Inputs!I314","v":12022.705348909694},{"$f":"J267*Inputs!J314","v":4068.0172784785955},{"$f":"K267*Inputs!K314","v":4119.9654907647164},{"$f":"L267*Inputs!L314","v":4200.2490915705393},{"$f":"M267*Inputs!M314","v":4357.4744265158315},{"$f":"N267*Inputs!N314","v":4537.9256567141711},{"$f":"O267*Inputs!O314","v":4739.7156896490214},{"$f":"P267*Inputs!P314","v":4950.6109568038964},{"$f":"Q267*Inputs!Q314","v":5155.3729786413396}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":4611.4149247247678},{"$f":"I268*Inputs!I315","v":9452.286727346469},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":173300.6739406003},{"$f":"I269*Inputs!I316","v":228922.46941888402},{"$f":"J269*Inputs!J316","v":40064.734442413603},{"$f":"K269*Inputs!K316","v":40576.357473370823},{"$f":"L269*Inputs!L316","v":41367.047612122886},{"$f":"M269*Inputs!M316","v":42923.414878986252},{"$f":"N269*Inputs!N316","v":44711.643946315344},{"$f":"O269*Inputs!O316","v":46712.853960143184},{"$f":"P269*Inputs!P316","v":48804.699058283259},{"$f":"Q269*Inputs!Q316","v":50834.784013913799}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":50613.959089315744},{"$f":"I270*Inputs!I317","v":62988.879970176567},{"$f":"J270*Inputs!J317","v":22566.6999790562},{"$f":"K270*Inputs!K317","v":22854.874694368038},{"$f":"L270*Inputs!L317","v":23300.235618031787},{"$f":"M270*Inputs!M317","v":24196.056154418759},{"$f":"N270*Inputs!N317","v":25230.043775491882},{"$f":"O270*Inputs!O317","v":26390.846218981154},{"$f":"P270*Inputs!P317","v":27605.031623937586},{"$f":"Q270*Inputs!Q317","v":28781.1379020401}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":8231.4054324068238},{"$f":"J273*Inputs!J320","v":4177.7826063370476},{"$f":"K273*Inputs!K320","v":4231.1325119206413},{"$f":"L273*Inputs!L320","v":4313.5823660043761},{"$f":"M273*Inputs!M320","v":4473.6410328105148},{"$f":"N273*Inputs!N320","v":4656.9964281662214},{"$f":"O273*Inputs!O320","v":4861.7632303873725},{"$f":"P273*Inputs!P320","v":5075.7096860607062},{"$f":"Q273*Inputs!Q320","v":5283.59917612957}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":3838.2231980785546},{"$f":"J274*Inputs!J321","v":3896.1176795013748},{"$f":"K274*Inputs!K321","v":3945.8707494741111},{"$f":"L274*Inputs!L321","v":4022.7618576137943},{"$f":"M274*Inputs!M321","v":4175.5500117101683},{"$f":"N274*Inputs!N321","v":4351.4531315383656},{"$f":"O274*Inputs!O321","v":4548.5813513438206},{"$f":"P274*Inputs!P321","v":4754.6982600410656},{"$f":"Q274*Inputs!Q321","v":4954.5624644594391}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":67740.427958945394},{"$f":"I275*Inputs!I322","v":65341.889361706228},{"$f":"J275*Inputs!J322","v":20727.338961294241},{"$f":"K275*Inputs!K322","v":20992.025202963887},{"$f":"L275*Inputs!L322","v":21401.085758271529},{"$f":"M275*Inputs!M322","v":22275.920197791202},{"$f":"N275*Inputs!N322","v":23298.186256625318},{"$f":"O275*Inputs!O322","v":24455.511311804534},{"$f":"P275*Inputs!P322","v":25668.192424424858},{"$f":"Q275*Inputs!Q322","v":26836.970314117563}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":189983.31433166112},{"$f":"I276*Inputs!I323","v":254977.31854732058},{"$f":"J276*Inputs!J323","v":141176.35176440032},{"$f":"K276*Inputs!K323","v":142979.16099287535},{"$f":"L276*Inputs!L323","v":145765.32070960951},{"$f":"M276*Inputs!M323","v":151723.9213191655},{"$f":"N276*Inputs!N323","v":158686.69608674521},{"$f":"O276*Inputs!O323","v":166569.3736171721},{"$f":"P276*Inputs!P323","v":174829.08778757427},{"$f":"Q276*Inputs!Q323","v":182789.77192545781}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":33678.942889861442},{"$f":"I277*Inputs!I324","v":34516.848956928043},{"$f":"J277*Inputs!J324","v":19111.357974523482},{"$f":"K277*Inputs!K324","v":19355.40828531958},{"$f":"L277*Inputs!L324","v":19732.576947458998},{"$f":"M277*Inputs!M324","v":20539.206017081651},{"$f":"N277*Inputs!N324","v":21481.772384721349},{"$f":"O277*Inputs!O324","v":22548.868043441362},{"$f":"P277*Inputs!P324","v":23667.00399400929},{"$f":"Q277*Inputs!Q324","v":24744.659581363601}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":705023.79285255144},{"$f":"I278*Inputs!I325","v":613966.11623025639},{"$f":"J278*Inputs!J325","v":661169.42349836032},{"$f":"K278*Inputs!K325","v":669612.49716736644},{"$f":"L278*Inputs!L325","v":682660.88374673959},{"$f":"M278*Inputs!M325","v":710566.72265417723},{"$f":"N278*Inputs!N325","v":743175.39770134236},{"$f":"O278*Inputs!O325","v":780092.24172854447},{"$f":"P278*Inputs!P325","v":818774.85668533051},{"$f":"Q278*Inputs!Q325","v":856057.02807109244}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":658730.99273034593},{"$f":"I279*Inputs!I326","v":392959.10836367198},{"$f":"J279*Inputs!J326","v":480617.5710306117},{"$f":"K279*Inputs!K326","v":486755.01389262313},{"$f":"L279*Inputs!L326","v":496240.15286118636},{"$f":"M279*Inputs!M326","v":516525.47767596511},{"$f":"N279*Inputs!N326","v":540229.39022650348},{"$f":"O279*Inputs!O326","v":567064.99888576253},{"$f":"P279*Inputs!P326","v":595184.18253353587},{"$f":"Q279*Inputs!Q326","v":622285.35511856305}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":10337.040000000001},{"$f":"I280*Inputs!I327","v":2378.2937391304349},{"$f":"J280*Inputs!J327","v":7461.971130434782},{"$f":"K280*Inputs!K327","v":7557.2598260869545},{"$f":"L280*Inputs!L327","v":7704.5241739130406},{"$f":"M280*Inputs!M327","v":8019.4700212210864},{"$f":"N280*Inputs!N327","v":8387.4921697896061},{"$f":"O280*Inputs!O327","v":8804.136398284285},{"$f":"P280*Inputs!P327","v":9240.7091522540213},{"$f":"Q280*Inputs!Q327","v":9661.4764725098212}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":31598.560000000001},{"$f":"I281*Inputs!I328","v":2547.1118454106281},{"$f":"J281*Inputs!J328","v":1662.1274782608696},{"$f":"K281*Inputs!K328","v":1683.3526956521739},{"$f":"L281*Inputs!L328","v":1716.1553043478259},{"$f":"M281*Inputs!M328","v":1786.3083695131093},{"$f":"N281*Inputs!N328","v":1868.2839916445632},{"$f":"O281*Inputs!O328","v":1961.0900088127719},{"$f":"P281*Inputs!P328","v":2058.3350340144225},{"$f":"Q281*Inputs!Q328","v":2152.0594551796121}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":33542.639999999999},{"$f":"I282*Inputs!I329","v":12756.302782608696},{"$f":"J282*Inputs!J329","v":11192.956695652172},{"$f":"K282*Inputs!K329","v":11335.889739130433},{"$f":"L282*Inputs!L329","v":11556.786260869561},{"$f":"M282*Inputs!M329","v":12029.205031831631},{"$f":"N282*Inputs!N329","v":12581.238254684409},{"$f":"O282*Inputs!O329","v":13206.204597426427},{"$f":"P282*Inputs!P329","v":13861.063728381032},{"$f":"Q282*Inputs!Q329","v":14492.214708764732}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":14694.9},{"$f":"I283*Inputs!I330","v":7210.7837729468602},{"$f":"J283*Inputs!J330","v":2779.5755072463762},{"$f":"K283*Inputs!K330","v":2815.0704347826077},{"$f":"L283*Inputs!L330","v":2869.9262318840565},{"$f":"M283*Inputs!M330","v":2987.2431911678959},{"$f":"N283*Inputs!N330","v":3124.3310105127075},{"$f":"O283*Inputs!O330","v":3279.5304976878742},{"$f":"P283*Inputs!P330","v":3442.1533372638651},{"$f":"Q283*Inputs!Q330","v":3598.8886712914264}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":5511892.437019309},{"$f":"I286*Inputs!I333","v":5092051.7179422872},{"$f":"J286*Inputs!J333","v":3892975.9540484059},{"$f":"K286*Inputs!K333","v":3769165.204181808},{"$f":"L286*Inputs!L333","v":3635096.5396294626},{"$f":"M286*Inputs!M333","v":3579363.5222372855},{"$f":"N286*Inputs!N333","v":3560143.7765258439},{"$f":"O286*Inputs!O333","v":3617408.2868687045},{"$f":"P286*Inputs!P333","v":3686640.9876392363},{"$f":"Q286*Inputs!Q333","v":3742696.6207234156}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":114805.6199685875},{"$f":"I287*Inputs!I334","v":5183.3433944829303},{"$f":"J287*Inputs!J334","v":44196.828659042898},{"$f":"K287*Inputs!K334","v":42896.167402359897},{"$f":"L287*Inputs!L334","v":41287.413003068221},{"$f":"M287*Inputs!M334","v":40713.310916539616},{"$f":"N287*Inputs!N334","v":40511.745562901808},{"$f":"O287*Inputs!O334","v":41282.564176621287},{"$f":"P287*Inputs!P334","v":42026.50482671037},{"$f":"Q287*Inputs!Q334","v":42577.658578430608}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":24659.373999066618},{"$f":"I288*Inputs!I335","v":75818.640491333092},{"$f":"J288*Inputs!J335","v":48264.47041411516},{"$f":"K288*Inputs!K335","v":46678.965343062424},{"$f":"L288*Inputs!L335","v":44894.880935826259},{"$f":"M288*Inputs!M335","v":44393.590890490697},{"$f":"N288*Inputs!N335","v":43987.131253229367},{"$f":"O288*Inputs!O335","v":44633.096397231369},{"$f":"P288*Inputs!P335","v":45230.937478072272},{"$f":"Q288*Inputs!Q335","v":46164.523260286005}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":924532.8884779854},{"$f":"I289*Inputs!I336","v":845479.35787963262},{"$f":"J289*Inputs!J336","v":858403.99084438139},{"$f":"K289*Inputs!K336","v":831108.53890819883},{"$f":"L289*Inputs!L336","v":801564.39450611442},{"$f":"M289*Inputs!M336","v":789304.96285120188},{"$f":"N289*Inputs!N336","v":785061.27147351927},{"$f":"O289*Inputs!O336","v":797722.3877928803},{"$f":"P289*Inputs!P336","v":812968.1538369531},{"$f":"Q289*Inputs!Q336","v":825308.91162219108}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":12511.409233132032},{"$f":"J290*Inputs!J337","v":7739.1399920342565},{"$f":"K290*Inputs!K337","v":7436.0210264410143},{"$f":"L290*Inputs!L337","v":7171.1432436175546},{"$f":"M290*Inputs!M337","v":7037.7549225583216},{"$f":"N290*Inputs!N337","v":6914.6205522282162},{"$f":"O290*Inputs!O337","v":7023.9683842106388},{"$f":"P290*Inputs!P337","v":7126.5252827721533},{"$f":"Q290*Inputs!Q337","v":7194.0932538104107}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":2228.7384132454904},{"$f":"J291*Inputs!J338","v":1615.968544131229},{"$f":"K291*Inputs!K338","v":1571.1401434688655},{"$f":"L291*Inputs!L338","v":1535.0162866244364},{"$f":"M291*Inputs!M338","v":1528.2967114407209},{"$f":"N291*Inputs!N338","v":1525.7759042253617},{"$f":"O291*Inputs!O338","v":1525.3028701588396},{"$f":"P291*Inputs!P338","v":1520.8914965508402},{"$f":"Q291*Inputs!Q338","v":1506.4521281981549}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":2783.9449275362317},{"$f":"K292*Inputs!K339","v":2819.4956521739132},{"$f":"L292*Inputs!L339","v":2874.4376811594202},{"$f":"M292*Inputs!M339","v":2991.939059647164},{"$f":"N292*Inputs!N339","v":3129.2423774728677},{"$f":"O292*Inputs!O339","v":3284.6858341989496},{"$f":"P292*Inputs!P339","v":3447.5643126424534},{"$f":"Q292*Inputs!Q339","v":3604.5460305321735}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":1676.3793599033816},{"$f":"M294*Inputs!M341","v":1744.9064624209066},{"$f":"N294*Inputs!N341","v":1824.9821062791598},{"$f":"O294*Inputs!O341","v":1915.6371252401311},{"$f":"P294*Inputs!P341","v":2010.6282677598822},{"$f":"Q294*Inputs!Q341","v":2102.1804045403724}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":4598.6491449275363},{"$f":"M295*Inputs!M342","v":4786.632908587535},{"$f":"N295*Inputs!N342","v":5006.2966672605726},{"$f":"O295*Inputs!O342","v":5254.9818010672116},{"$f":"P295*Inputs!P342","v":5515.5618026900665},{"$f":"Q295*Inputs!Q342","v":5766.7079129274025}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":126646.45135869566},{"$f":"M296*Inputs!M343","v":131823.51006230453},{"$f":"N296*Inputs!N343","v":137873.03344434794},{"$f":"O296*Inputs!O343","v":144721.80331343296},{"$f":"P296*Inputs!P343","v":151898.15694697326},{"$f":"Q296*Inputs!Q343","v":158814.70192174747}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":4343.8722112380847},{"$f":"L297*Inputs!L344","v":6888.8072781919773},{"$f":"M297*Inputs!M344","v":9901.9923005142864},{"$f":"N297*Inputs!N344","v":13570.462289609741},{"$f":"O297*Inputs!O344","v":17055.995669675885},{"$f":"P297*Inputs!P344","v":21836.206994289369},{"$f":"Q297*Inputs!Q344","v":29000.904006517063}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":818.60942028985505},{"$f":"M299*Inputs!M346","v":850.48476491179099},{"$f":"N299*Inputs!N346","v":887.37309436821693},{"$f":"O299*Inputs!O346","v":928.86052104973737},{"$f":"P299*Inputs!P346","v":972.27236722311329},{"$f":"Q299*Inputs!Q346","v":1014.2773289221059}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":818.60942028985505},{"$f":"M300*Inputs!M347","v":850.48476491179099},{"$f":"N300*Inputs!N347","v":887.37309436821693},{"$f":"O300*Inputs!O347","v":928.86052104973737},{"$f":"P300*Inputs!P347","v":972.27236722311329},{"$f":"Q300*Inputs!Q347","v":1014.2773289221059}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":175813.2},{"$f":"I302*Inputs!I349","v":90505.034782608695},{"$f":"J302*Inputs!J349","v":85606.306521739141},{"$f":"K302*Inputs!K349","v":86699.49130434783},{"$f":"L302*Inputs!L349","v":88388.958695652167},{"$f":"M302*Inputs!M349","v":92002.126084150295},{"$f":"N302*Inputs!N349","v":96224.203107290698},{"$f":"O302*Inputs!O349","v":101004.0894016177},{"$f":"P302*Inputs!P349","v":106012.60261375546},{"$f":"Q302*Inputs!Q349","v":110839.79043886432}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":4487.9085894707459},{"$f":"N303*Inputs!N350","v":4693.863566209302},{"$f":"O303*Inputs!O350","v":4927.028751298425},{"$f":"P303*Inputs!P350","v":5171.3464689636803},{"$f":"Q303*Inputs!Q350","v":5406.81904579826}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":3197981.6911594206},{"$f":"J304*Inputs!J351","v":3791767.7906159419},{"$f":"K304*Inputs!K351","v":3840188.3219565218},{"$f":"L304*Inputs!L351","v":3915020.0522101447},{"$f":"M304*Inputs!M351","v":4075058.3984776828},{"$f":"N304*Inputs!N351","v":4262067.2336477647},{"$f":"O304*Inputs!O351","v":4473783.1647518966},{"$f":"P304*Inputs!P351","v":4695625.6883729296},{"$f":"Q304*Inputs!Q351","v":4909436.750410202}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":2236132.5},{"$f":"I305*Inputs!I352","v":2272876.2503985511},{"$f":"J305*Inputs!J352","v":2604972.0680072461},{"$f":"K305*Inputs!K352","v":2638237.3254347825},{"$f":"L305*Inputs!L352","v":2689647.2687318842},{"$f":"M305*Inputs!M352","v":2799594.777350097},{"$f":"N305*Inputs!N352","v":2928071.208131081},{"$f":"O305*Inputs!O352","v":3073521.5936328848},{"$f":"P305*Inputs!P352","v":3225929.0218934519},{"$f":"Q305*Inputs!Q352","v":3372818.7775943363}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":918637.35000000009},{"$f":"I306*Inputs!I353","v":1263882.2414130436},{"$f":"J306*Inputs!J353","v":2088097.8928985507},{"$f":"K306*Inputs!K353","v":2114762.7139130435},{"$f":"L306*Inputs!L353","v":2155971.9827536233},{"$f":"M306*Inputs!M353","v":2244103.8916883552},{"$f":"N306*Inputs!N353","v":2347088.2452235245},{"$f":"O306*Inputs!O353","v":2463678.6099409224},{"$f":"P306*Inputs!P353","v":2585845.6126974723},{"$f":"Q306*Inputs!Q353","v":2703589.7502006567}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":234792.00084057974},{"$f":"J307*Inputs!J354","v":483181.48162318842},{"$f":"K307*Inputs!K354","v":489351.66539130436},{"$f":"L307*Inputs!L354","v":498887.40394202899},{"$f":"M307*Inputs!M354","v":519280.94319236185},{"$f":"N307*Inputs!N354","v":543111.30703419098},{"$f":"O307*Inputs!O354","v":570090.07338356972},{"$f":"P307*Inputs!P354","v":598359.26210222428},{"$f":"Q307*Inputs!Q354","v":625605.00905916397}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":826.28804710144914},{"$f":"M309*Inputs!M356","v":860.06508293657794},{"$f":"N309*Inputs!N356","v":899.53439934944538},{"$f":"O309*Inputs!O356","v":944.21829391942106},{"$f":"P309*Inputs!P356","v":991.03946550024068},{"$f":"Q309*Inputs!Q356","v":1036.1655497969812}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":57415.107750960968},{"$f":"N310*Inputs!N357","v":60049.949113156661},{"$f":"O310*Inputs!O357","v":63032.898511251129},{"$f":"P310*Inputs!P357","v":66158.525472132198},{"$f":"Q310*Inputs!Q357","v":69170.993997688391}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":14353.776937740242},{"$f":"N311*Inputs!N358","v":15012.487278289165},{"$f":"O311*Inputs!O358","v":15758.224627812782},{"$f":"P311*Inputs!P358","v":16539.63136803305},{"$f":"Q311*Inputs!Q358","v":17292.748499422098}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":54651.501257960394},{"$f":"N312*Inputs!N359","v":54301.541844115927},{"$f":"O312*Inputs!O359","v":55248.974635168728},{"$f":"P312*Inputs!P359","v":56414.266727483708},{"$f":"Q312*Inputs!Q359","v":57337.00095336949}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":24698.89055105755},{"$f":"N313*Inputs!N360","v":24449.18976608121},{"$f":"O313*Inputs!O360","v":24745.934218555252},{"$f":"P313*Inputs!P360","v":25160.588927833494},{"$f":"Q313*Inputs!Q360","v":25482.705402074771}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":44879.085894707467},{"$f":"N314*Inputs!N361","v":44591.703878988366},{"$f":"O314*Inputs!O361","v":45328.664511945506},{"$f":"P314*Inputs!P361","v":46283.550897224937},{"$f":"Q314*Inputs!Q361","v":47039.32569844486}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":682896.02072512324},{"$f":"N315*Inputs!N362","v":714234.85734788107},{"$f":"O315*Inputs!O362","v":749714.09537036857},{"$f":"P315*Inputs!P362","v":786890.34213655384},{"$f":"Q315*Inputs!Q362","v":822720.68103594508}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":4978.7386519464935},{"$f":"N316*Inputs!N363","v":4998.9296168203318},{"$f":"O316*Inputs!O363","v":5028.6134297880735},{"$f":"P316*Inputs!P363","v":5163.2300058957971},{"$f":"Q316*Inputs!Q363","v":5278.3700512274254}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":20675017.82876163},{"$f":"SUM(I361:I710)","v":24081873.987324271},25597138.57840655,25712004.849729933,26092015.655376188,29137049.466288313,30240680.329649661,31591169.404900074,33018967.413261306,34384373.374246389]

{"sheet":"Calc Cost build up (Labour)","index":7,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up"]
[]
[]
[null,"Cost build up tariffs, labour ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H408:$Y408,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H409:$Y409,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H410:$Y410,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H411:$Y411,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H412:$Y412,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!H$32:H$49)","v":54.914734434414392},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!I$32:I$49)","v":56.280970580971072},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!J$32:J$49)","v":57.129894011841245},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!K$32:K$49)","v":57.859437585245288},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!L$32:L$49)","v":58.986914016869733},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!M$32:M$49)","v":61.398183447113411},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!N$32:N$49)","v":64.215812458833341},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!O$32:O$49)","v":67.405698910881242},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!P$32:P$49)","v":70.748160939583201},{"$f":"MMULT(Inputs!$H413:$Y413,Inputs!Q$32:Q$49)","v":73.969614358481621}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!H$32:H$49)","v":1200.9105293113832},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!I$32:I$49)","v":1230.788255040628},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!J$32:J$49)","v":1249.3530554937506},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!K$32:K$49)","v":1265.3071808831528},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!L$32:L$49)","v":1289.9635564849568},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!M$32:M$49)","v":1342.6947383364268},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!N$32:N$49)","v":1404.3124513731514},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!O$32:O$49)","v":1474.0709281649715},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!P$32:P$49)","v":1547.1660252356069},{"$f":"MMULT(Inputs!$H414:$Y414,Inputs!Q$32:Q$49)","v":1617.6148286448574}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!H$32:H$49)","v":177.52},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!I$32:I$49)","v":181.93656038647345},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!J$32:J$49)","v":184.6808309178744},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!K$32:K$49)","v":187.03918840579709},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!L$32:L$49)","v":190.68392270531399},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!M$32:M$49)","v":198.47870772367881},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!N$32:N$49)","v":207.58711018272925},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!O$32:O$49)","v":217.89888986808577},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!P$32:P$49)","v":228.70389266826916},{"$f":"MMULT(Inputs!$H415:$Y415,Inputs!Q$32:Q$49)","v":239.11771724217914}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!H$32:H$49)","v":1716.7485793016622},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!I$32:I$49)","v":1759.4599569992638},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!J$32:J$49)","v":1785.9990654715598},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!K$32:K$49)","v":1808.8061118149394},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!L$32:L$49)","v":1844.0533652547076},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!M$32:M$49)","v":1919.4346524687662},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!N$32:N$49)","v":2007.5195836386774},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!O$32:O$49)","v":2107.2420550498282},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!P$32:P$49)","v":2211.7343556726614},{"$f":"MMULT(Inputs!$H416:$Y416,Inputs!Q$32:Q$49)","v":2312.4436759878745}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!H$32:H$49)","v":3204.7844625049675},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!I$32:I$49)","v":3284.5170228040033},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!J$32:J$49)","v":3334.0595845432108},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!K$32:K$49)","v":3376.6352235378413},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!L$32:L$49)","v":3442.4339383477259},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!M$32:M$49)","v":3583.1538905526722},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!N$32:N$49)","v":3747.5886960901153},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!O$32:O$49)","v":3933.7481784943793},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!P$32:P$49)","v":4128.8118619742709},{"$f":"MMULT(Inputs!$H417:$Y417,Inputs!Q$32:Q$49)","v":4316.8135698929227}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!H$32:H$49)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!I$32:I$49)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!J$32:J$49)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!K$32:K$49)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!L$32:L$49)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!M$32:M$49)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!N$32:N$49)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!O$32:O$49)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!P$32:P$49)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H418:$Y418,Inputs!Q$32:Q$49)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!H$32:H$49)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!I$32:I$49)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!J$32:J$49)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!K$32:K$49)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!L$32:L$49)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!M$32:M$49)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!N$32:N$49)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!O$32:O$49)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!P$32:P$49)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H419:$Y419,Inputs!Q$32:Q$49)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!H$32:H$49)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!I$32:I$49)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!J$32:J$49)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!K$32:K$49)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!L$32:L$49)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!M$32:M$49)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!N$32:N$49)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!O$32:O$49)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!P$32:P$49)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H420:$Y420,Inputs!Q$32:Q$49)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!H$32:H$49)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!I$32:I$49)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!J$32:J$49)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!K$32:K$49)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!L$32:L$49)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!M$32:M$49)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!N$32:N$49)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!O$32:O$49)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!P$32:P$49)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H421:$Y421,Inputs!Q$32:Q$49)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!H$32:H$49)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!I$32:I$49)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!J$32:J$49)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!K$32:K$49)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!L$32:L$49)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!M$32:M$49)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!N$32:N$49)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!O$32:O$49)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!P$32:P$49)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H422:$Y422,Inputs!Q$32:Q$49)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!H$32:H$49)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!I$32:I$49)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!J$32:J$49)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!K$32:K$49)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!L$32:L$49)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!M$32:M$49)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!N$32:N$49)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!O$32:O$49)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!P$32:P$49)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H423:$Y423,Inputs!Q$32:Q$49)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!H$32:H$49)","v":2575.1228689524933},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!I$32:I$49)","v":2639.1899354988955},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!J$32:J$49)","v":2678.9985982073399},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!K$32:K$49)","v":2713.2091677224089},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!L$32:L$49)","v":2766.0800478820615},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!M$32:M$49)","v":2879.1519787031493},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!N$32:N$49)","v":3011.2793754580161},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!O$32:O$49)","v":3160.8630825747427},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!P$32:P$49)","v":3317.6015335089919},{"$f":"MMULT(Inputs!$H424:$Y424,Inputs!Q$32:Q$49)","v":3468.6655139818122}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!H$32:H$49)","v":4063.1587521557985},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!I$32:I$49)","v":4164.2470013036354},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!J$32:J$49)","v":4227.05911727899},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!K$32:K$49)","v":4281.0382794453117},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!L$32:L$49)","v":4364.46062097508},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!M$32:M$49)","v":4542.8712167870553},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!N$32:N$49)","v":4751.348487909454},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!O$32:O$49)","v":4987.3692060192934},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!P$32:P$49)","v":5234.6790398106014},{"$f":"MMULT(Inputs!$H425:$Y425,Inputs!Q$32:Q$49)","v":5473.0354078868595}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!H$32:H$49)","v":858.37428965083109},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!I$32:I$49)","v":879.7299784996319},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!J$32:J$49)","v":892.99953273577989},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!K$32:K$49)","v":904.40305590746971},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!L$32:L$49)","v":922.02668262735381},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!M$32:M$49)","v":959.71732623438311},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!N$32:N$49)","v":1003.7597918193387},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!O$32:O$49)","v":1053.6210275249141},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!P$32:P$49)","v":1105.8671778363307},{"$f":"MMULT(Inputs!$H426:$Y426,Inputs!Q$32:Q$49)","v":1156.2218379939372}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!H$32:H$49)","v":1907.5893056199586},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!I$32:I$49)","v":1955.0486530786195},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!J$32:J$49)","v":1984.5379563539036},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!K$32:K$49)","v":2009.880326356101},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!L$32:L$49)","v":2049.0458072685879},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!M$32:M$49)","v":2132.8067837255471},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!N$32:N$49)","v":2230.6835926606936},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!O$32:O$49)","v":2341.4916179519014},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!P$32:P$49)","v":2457.5997059916913},{"$f":"MMULT(Inputs!$H427:$Y427,Inputs!Q$32:Q$49)","v":2569.5042823086869}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!H$32:H$49)","v":143.06238160847184},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!I$32:I$49)","v":146.62166308327198},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!J$32:J$49)","v":148.83325545596333},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!K$32:K$49)","v":150.73384265124494},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!L$32:L$49)","v":153.67111377122563},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!M$32:M$49)","v":159.95288770573052},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!N$32:N$49)","v":167.29329863655644},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!O$32:O$49)","v":175.6035045874857},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!P$32:P$49)","v":184.31119630605511},{"$f":"MMULT(Inputs!$H428:$Y428,Inputs!Q$32:Q$49)","v":192.70363966565623}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!H$32:H$49)","v":295.75848562570548},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!I$32:I$49)","v":303.11672814248027},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!J$32:J$49)","v":307.6888399975636},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!K$32:K$49)","v":311.61799862302587},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!L$32:L$49)","v":317.69033468055841},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!M$32:M$49)","v":330.67689288701132},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!N$32:N$49)","v":345.85201297352671},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!O$32:O$49)","v":363.03202843007784},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!P$32:P$49)","v":381.03378184019357},{"$f":"MMULT(Inputs!$H429:$Y429,Inputs!Q$32:Q$49)","v":398.38380992464249}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!H$32:H$49)","v":286.12476321694368},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!I$32:I$49)","v":293.24332616654397},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!J$32:J$49)","v":297.66651091192665},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!K$32:K$49)","v":301.46768530248988},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!L$32:L$49)","v":307.34222754245127},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!M$32:M$49)","v":319.90577541146104},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!N$32:N$49)","v":334.58659727311289},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!O$32:O$49)","v":351.2070091749714},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!P$32:P$49)","v":368.62239261211022},{"$f":"MMULT(Inputs!$H430:$Y430,Inputs!Q$32:Q$49)","v":385.40727933131245}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!H$32:H$49)","v":591.51697125141095},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!I$32:I$49)","v":606.23345628496054},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!J$32:J$49)","v":615.37767999512721},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!K$32:K$49)","v":623.23599724605174},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!L$32:L$49)","v":635.38066936111682},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!M$32:M$49)","v":661.35378577402264},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!N$32:N$49)","v":691.70402594705342},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!O$32:O$49)","v":726.06405686015569},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!P$32:P$49)","v":762.06756368038714},{"$f":"MMULT(Inputs!$H431:$Y431,Inputs!Q$32:Q$49)","v":796.76761984928498}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!H$32:H$49)","v":143.06238160847184},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!I$32:I$49)","v":146.62166308327198},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!J$32:J$49)","v":148.83325545596333},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!K$32:K$49)","v":150.73384265124494},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!L$32:L$49)","v":153.67111377122563},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!M$32:M$49)","v":159.95288770573052},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!N$32:N$49)","v":167.29329863655644},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!O$32:O$49)","v":175.6035045874857},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!P$32:P$49)","v":184.31119630605511},{"$f":"MMULT(Inputs!$H432:$Y432,Inputs!Q$32:Q$49)","v":192.70363966565623}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!H$32:H$49)","v":295.75848562570548},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!I$32:I$49)","v":303.11672814248027},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!J$32:J$49)","v":307.6888399975636},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!K$32:K$49)","v":311.61799862302587},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!L$32:L$49)","v":317.69033468055841},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!M$32:M$49)","v":330.67689288701132},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!N$32:N$49)","v":345.85201297352671},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!O$32:O$49)","v":363.03202843007784},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!P$32:P$49)","v":381.03378184019357},{"$f":"MMULT(Inputs!$H433:$Y433,Inputs!Q$32:Q$49)","v":398.38380992464249}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!H$32:H$49)","v":286.12476321694368},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!I$32:I$49)","v":293.24332616654397},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!J$32:J$49)","v":297.66651091192665},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!K$32:K$49)","v":301.46768530248988},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!L$32:L$49)","v":307.34222754245127},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!M$32:M$49)","v":319.90577541146104},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!N$32:N$49)","v":334.58659727311289},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!O$32:O$49)","v":351.2070091749714},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!P$32:P$49)","v":368.62239261211022},{"$f":"MMULT(Inputs!$H434:$Y434,Inputs!Q$32:Q$49)","v":385.40727933131245}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!H$32:H$49)","v":591.51697125141095},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!I$32:I$49)","v":606.23345628496054},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!J$32:J$49)","v":615.37767999512721},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!K$32:K$49)","v":623.23599724605174},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!L$32:L$49)","v":635.38066936111682},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!M$32:M$49)","v":661.35378577402264},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!N$32:N$49)","v":691.70402594705342},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!O$32:O$49)","v":726.06405686015569},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!P$32:P$49)","v":762.06756368038714},{"$f":"MMULT(Inputs!$H435:$Y435,Inputs!Q$32:Q$49)","v":796.76761984928498}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!H$32:H$49)","v":405.54563032494195},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!I$32:I$49)","v":415.63529214220495},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!J$32:J$49)","v":421.90459657234896},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!K$32:K$49)","v":427.29228006700396},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!L$32:L$49)","v":435.61870001328896},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!M$32:M$49)","v":453.42593865411914},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!N$32:N$49)","v":474.23414514639529},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!O$32:O$49)","v":497.79147498117356},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!P$32:P$49)","v":522.47557632898304},{"$f":"MMULT(Inputs!$H436:$Y436,Inputs!Q$32:Q$49)","v":546.26602839590328}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!H$32:H$49)","v":362.62691584240042},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!I$32:I$49)","v":371.64879321722339},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!J$32:J$49)","v":377.25461993555996},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!K$32:K$49)","v":382.07212727163051},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!L$32:L$49)","v":389.51736588192131},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!M$32:M$49)","v":405.44007234240001},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!N$32:N$49)","v":424.04615555542836},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!O$32:O$49)","v":445.11042360492786},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!P$32:P$49)","v":467.18221743716651},{"$f":"MMULT(Inputs!$H437:$Y437,Inputs!Q$32:Q$49)","v":488.45493649620653}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H438:$Y438,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!H$32:H$49)","v":712.48},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!I$32:I$49)","v":730.20595169082128},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!J$32:J$49)","v":741.22013526570038},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!K$32:K$49)","v":750.68544927536209},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!L$32:L$49)","v":765.31366183574846},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!M$32:M$49)","v":796.5981843114389},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!N$32:N$49)","v":833.15493613672197},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!O$32:O$49)","v":874.54146605009976},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!P$32:P$49)","v":917.90755660369734},{"$f":"MMULT(Inputs!$H439:$Y439,Inputs!Q$32:Q$49)","v":959.70364567771367}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!H$32:H$49)","v":356.24},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!I$32:I$49)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!J$32:J$49)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!K$32:K$49)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!L$32:L$49)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!M$32:M$49)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!N$32:N$49)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!O$32:O$49)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!P$32:P$49)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H440:$Y440,Inputs!Q$32:Q$49)","v":479.85182283885683}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!H$32:H$49)","v":534.36},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!I$32:I$49)","v":547.65446376811599},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!J$32:J$49)","v":555.91510144927531},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!K$32:K$49)","v":563.01408695652162},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!L$32:L$49)","v":573.98524637681135},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!M$32:M$49)","v":597.44863823357923},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!N$32:N$49)","v":624.86620210254148},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!O$32:O$49)","v":655.90609953757485},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!P$32:P$49)","v":688.43066745277304},{"$f":"MMULT(Inputs!$H441:$Y441,Inputs!Q$32:Q$49)","v":719.77773425828525}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H442:$Y442,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H443:$Y443,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H444:$Y444,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H445:$Y445,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H446:$Y446,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!H$32:H$49)","v":801.54},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!I$32:I$49)","v":821.48169565217393},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!J$32:J$49)","v":833.87265217391291},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!K$32:K$49)","v":844.52113043478232},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!L$32:L$49)","v":860.97786956521702},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!M$32:M$49)","v":896.17295735036873},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!N$32:N$49)","v":937.29930315381216},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!O$32:O$49)","v":983.85914930636227},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!P$32:P$49)","v":1032.6460011791596},{"$f":"MMULT(Inputs!$H447:$Y447,Inputs!Q$32:Q$49)","v":1079.6666013874278}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!H$32:H$49)","v":356.24},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!I$32:I$49)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!J$32:J$49)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!K$32:K$49)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!L$32:L$49)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!M$32:M$49)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!N$32:N$49)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!O$32:O$49)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!P$32:P$49)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H448:$Y448,Inputs!Q$32:Q$49)","v":479.85182283885683}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!H$32:H$49)","v":445.3},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!I$32:I$49)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!J$32:J$49)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!K$32:K$49)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!L$32:L$49)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!M$32:M$49)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!N$32:N$49)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!O$32:O$49)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!P$32:P$49)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H449:$Y449,Inputs!Q$32:Q$49)","v":599.81477854857098}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!H$32:H$49)","v":445.3},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!I$32:I$49)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!J$32:J$49)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!K$32:K$49)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!L$32:L$49)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!M$32:M$49)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!N$32:N$49)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!O$32:O$49)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!P$32:P$49)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H450:$Y450,Inputs!Q$32:Q$49)","v":599.81477854857098}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!H$32:H$49)","v":267.18},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!I$32:I$49)","v":273.82723188405799},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!J$32:J$49)","v":277.95755072463766},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!K$32:K$49)","v":281.50704347826081},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!L$32:L$49)","v":286.99262318840567},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!M$32:M$49)","v":298.72431911678962},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!N$32:N$49)","v":312.43310105127074},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!O$32:O$49)","v":327.95304976878742},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!P$32:P$49)","v":344.21533372638652},{"$f":"MMULT(Inputs!$H451:$Y451,Inputs!Q$32:Q$49)","v":359.88886712914262}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!H$32:H$49)","v":534.36},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!I$32:I$49)","v":547.65446376811599},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!J$32:J$49)","v":555.91510144927531},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!K$32:K$49)","v":563.01408695652162},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!L$32:L$49)","v":573.98524637681135},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!M$32:M$49)","v":597.44863823357923},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!N$32:N$49)","v":624.86620210254148},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!O$32:O$49)","v":655.90609953757485},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!P$32:P$49)","v":688.43066745277304},{"$f":"MMULT(Inputs!$H452:$Y452,Inputs!Q$32:Q$49)","v":719.77773425828525}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!H$32:H$49)","v":356.24},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!I$32:I$49)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!J$32:J$49)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!K$32:K$49)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!L$32:L$49)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!M$32:M$49)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!N$32:N$49)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!O$32:O$49)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!P$32:P$49)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H453:$Y453,Inputs!Q$32:Q$49)","v":479.85182283885683}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!H$32:H$49)","v":623.42000000000007},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!I$32:I$49)","v":638.93020772946863},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!J$32:J$49)","v":648.56761835748785},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!K$32:K$49)","v":656.84976811594186},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!L$32:L$49)","v":669.6494541062799},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!M$32:M$49)","v":697.02341127250907},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!N$32:N$49)","v":729.01056911963178},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!O$32:O$49)","v":765.22378279383724},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!P$32:P$49)","v":803.16911202823519},{"$f":"MMULT(Inputs!$H454:$Y454,Inputs!Q$32:Q$49)","v":839.74068996799951}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!H$32:H$49)","v":356.24},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!I$32:I$49)","v":365.10297584541064},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!J$32:J$49)","v":370.61006763285019},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!K$32:K$49)","v":375.34272463768104},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!L$32:L$49)","v":382.65683091787423},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!M$32:M$49)","v":398.29909215571945},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!N$32:N$49)","v":416.57746806836099},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!O$32:O$49)","v":437.27073302504988},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!P$32:P$49)","v":458.95377830184867},{"$f":"MMULT(Inputs!$H455:$Y455,Inputs!Q$32:Q$49)","v":479.85182283885683}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!H$32:H$49)","v":712.48},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!I$32:I$49)","v":730.20595169082128},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!J$32:J$49)","v":741.22013526570038},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!K$32:K$49)","v":750.68544927536209},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!L$32:L$49)","v":765.31366183574846},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!M$32:M$49)","v":796.5981843114389},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!N$32:N$49)","v":833.15493613672197},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!O$32:O$49)","v":874.54146605009976},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!P$32:P$49)","v":917.90755660369734},{"$f":"MMULT(Inputs!$H456:$Y456,Inputs!Q$32:Q$49)","v":959.70364567771367}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!H$32:H$49)","v":445.3},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!I$32:I$49)","v":456.37871980676329},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!J$32:J$49)","v":463.26258454106272},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!K$32:K$49)","v":469.17840579710128},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!L$32:L$49)","v":478.32103864734279},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!M$32:M$49)","v":497.87386519464928},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!N$32:N$49)","v":520.72183508545118},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!O$32:O$49)","v":546.58841628131233},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!P$32:P$49)","v":573.69222287731088},{"$f":"MMULT(Inputs!$H457:$Y457,Inputs!Q$32:Q$49)","v":599.81477854857098}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!H$32:H$49)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!I$32:I$49)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!J$32:J$49)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!K$32:K$49)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!L$32:L$49)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!M$32:M$49)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!N$32:N$49)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!O$32:O$49)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!P$32:P$49)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H458:$Y458,Inputs!Q$32:Q$49)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!H$32:H$49)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!I$32:I$49)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!J$32:J$49)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!K$32:K$49)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!L$32:L$49)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!M$32:M$49)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!N$32:N$49)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!O$32:O$49)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!P$32:P$49)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H459:$Y459,Inputs!Q$32:Q$49)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!H$32:H$49)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!I$32:I$49)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!J$32:J$49)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!K$32:K$49)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!L$32:L$49)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!M$32:M$49)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!N$32:N$49)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!O$32:O$49)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!P$32:P$49)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H460:$Y460,Inputs!Q$32:Q$49)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!H$32:H$49)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!I$32:I$49)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!J$32:J$49)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!K$32:K$49)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!L$32:L$49)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!M$32:M$49)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!N$32:N$49)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!O$32:O$49)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!P$32:P$49)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H461:$Y461,Inputs!Q$32:Q$49)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!H$32:H$49)","v":1668.4022737276155},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!I$32:I$49)","v":1709.9108327116599},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!J$32:J$49)","v":1735.7025586823281},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!K$32:K$49)","v":1757.8673231883711},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!L$32:L$49)","v":1792.1219592431653},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!M$32:M$49)","v":1865.3803923653927},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!N$32:N$49)","v":1950.9847151048357},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!O$32:O$49)","v":2047.8988468828161},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!P$32:P$49)","v":2149.4484820758039},{"$f":"MMULT(Inputs!$H462:$Y462,Inputs!Q$32:Q$49)","v":2247.3216715604362}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!H$32:H$49)","v":57.531112887159146},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!I$32:I$49)","v":58.962442507298618},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!J$32:J$49)","v":59.851812368356136},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!K$32:K$49)","v":60.616114592702445},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!L$32:L$49)","v":61.79730893941948},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!M$32:M$49)","v":64.323461805703189},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!N$32:N$49)","v":67.275335003615027},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!O$32:O$49)","v":70.617201616648828},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!P$32:P$49)","v":74.118913175027714},{"$f":"MMULT(Inputs!$H463:$Y463,Inputs!Q$32:Q$49)","v":77.493850743463298}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!H$32:H$49)","v":157.92327790551292},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!I$32:I$49)","v":161.85228699350031},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!J$32:J$49)","v":164.29361302875461},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!K$32:K$49)","v":166.39162759030125},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!L$32:L$49)","v":169.63401373087336},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!M$32:M$49)","v":176.56831972833257},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!N$32:N$49)","v":184.6712307964707},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!O$32:O$49)","v":193.84467631782593},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!P$32:P$49)","v":203.45689725058395},{"$f":"MMULT(Inputs!$H464:$Y464,Inputs!Q$32:Q$49)","v":212.72112275894835}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H465:$Y465,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H466:$Y466,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H467:$Y467,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H468:$Y468,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H469:$Y469,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H470:$Y470,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H471:$Y471,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H472:$Y472,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H473:$Y473,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H474:$Y474,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H475:$Y475,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H476:$Y476,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!H$32:H$49)","v":714.05},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!I$32:I$49)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!J$32:J$49)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!K$32:K$49)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!L$32:L$49)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!M$32:M$49)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!N$32:N$49)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!O$32:O$49)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!P$32:P$49)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H477:$Y477,Inputs!Q$32:Q$49)","v":961.81842044151631}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H478:$Y478,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H479:$Y479,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H480:$Y480,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H481:$Y481,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H482:$Y482,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!H$32:H$49)","v":714.05},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!I$32:I$49)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!J$32:J$49)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!K$32:K$49)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!L$32:L$49)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!M$32:M$49)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!N$32:N$49)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!O$32:O$49)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!P$32:P$49)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H483:$Y483,Inputs!Q$32:Q$49)","v":961.81842044151631}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H484:$Y484,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H485:$Y485,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H486:$Y486,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!H$32:H$49)","v":571.24},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!I$32:I$49)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!J$32:J$49)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!K$32:K$49)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!L$32:L$49)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!M$32:M$49)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!N$32:N$49)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!O$32:O$49)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!P$32:P$49)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H487:$Y487,Inputs!Q$32:Q$49)","v":769.45473635321309}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!H$32:H$49)","v":856.86},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!I$32:I$49)","v":878.17801449275362},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!J$32:J$49)","v":891.4241594202897},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!K$32:K$49)","v":902.80756521739113},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!L$32:L$49)","v":920.40010144927521},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!M$32:M$49)","v":958.02425360585517},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!N$32:N$49)","v":1001.9890222576239},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!O$32:O$49)","v":1051.7622959236592},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!P$32:P$49)","v":1103.9162768799747},{"$f":"MMULT(Inputs!$H488:$Y488,Inputs!Q$32:Q$49)","v":1154.1821045298198}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!H$32:H$49)","v":714.05},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!I$32:I$49)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!J$32:J$49)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!K$32:K$49)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!L$32:L$49)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!M$32:M$49)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!N$32:N$49)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!O$32:O$49)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!P$32:P$49)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H489:$Y489,Inputs!Q$32:Q$49)","v":961.81842044151631}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H490:$Y490,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H491:$Y491,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!H$32:H$49)","v":571.24},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!I$32:I$49)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!J$32:J$49)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!K$32:K$49)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!L$32:L$49)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!M$32:M$49)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!N$32:N$49)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!O$32:O$49)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!P$32:P$49)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H492:$Y492,Inputs!Q$32:Q$49)","v":769.45473635321309}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H493:$Y493,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!H$32:H$49)","v":571.24},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!I$32:I$49)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!J$32:J$49)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!K$32:K$49)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!L$32:L$49)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!M$32:M$49)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!N$32:N$49)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!O$32:O$49)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!P$32:P$49)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H494:$Y494,Inputs!Q$32:Q$49)","v":769.45473635321309}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H495:$Y495,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!H$32:H$49)","v":714.05},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!I$32:I$49)","v":731.81501207729468},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!J$32:J$49)","v":742.85346618357482},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!K$32:K$49)","v":752.33963768115927},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!L$32:L$49)","v":767.00008454106273},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!M$32:M$49)","v":798.35354467154605},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!N$32:N$49)","v":834.99085188135325},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!O$32:O$49)","v":876.46857993638264},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!P$32:P$49)","v":919.9302307333121},{"$f":"MMULT(Inputs!$H496:$Y496,Inputs!Q$32:Q$49)","v":961.81842044151631}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H497:$Y497,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!H$32:H$49)","v":856.86},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!I$32:I$49)","v":878.17801449275362},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!J$32:J$49)","v":891.4241594202897},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!K$32:K$49)","v":902.80756521739113},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!L$32:L$49)","v":920.40010144927521},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!M$32:M$49)","v":958.02425360585517},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!N$32:N$49)","v":1001.9890222576239},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!O$32:O$49)","v":1051.7622959236592},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!P$32:P$49)","v":1103.9162768799747},{"$f":"MMULT(Inputs!$H498:$Y498,Inputs!Q$32:Q$49)","v":1154.1821045298198}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H499:$Y499,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H500:$Y500,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H501:$Y501,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H502:$Y502,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H503:$Y503,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H504:$Y504,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H505:$Y505,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H506:$Y506,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H507:$Y507,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H508:$Y508,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H509:$Y509,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H510:$Y510,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H511:$Y511,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H512:$Y512,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H513:$Y513,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H514:$Y514,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H515:$Y515,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H516:$Y516,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H517:$Y517,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H518:$Y518,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H519:$Y519,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H520:$Y520,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H521:$Y521,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H522:$Y522,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H523:$Y523,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H524:$Y524,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!H$32:H$49)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!I$32:I$49)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!J$32:J$49)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!K$32:K$49)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!L$32:L$49)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!M$32:M$49)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!N$32:N$49)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!O$32:O$49)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!P$32:P$49)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H525:$Y525,Inputs!Q$32:Q$49)","v":1346.545788618123}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!H$32:H$49)","v":428.43},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!I$32:I$49)","v":439.08900724637681},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!J$32:J$49)","v":445.71207971014485},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!K$32:K$49)","v":451.40378260869556},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!L$32:L$49)","v":460.20005072463761},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!M$32:M$49)","v":479.01212680292758},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!N$32:N$49)","v":500.99451112881195},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!O$32:O$49)","v":525.88114796182958},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!P$32:P$49)","v":551.95813843998735},{"$f":"MMULT(Inputs!$H526:$Y526,Inputs!Q$32:Q$49)","v":577.09105226490988}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!H$32:H$49)","v":1285.29},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!I$32:I$49)","v":1317.2670217391305},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!J$32:J$49)","v":1337.1362391304347},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!K$32:K$49)","v":1354.2113478260867},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!L$32:L$49)","v":1380.6001521739129},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!M$32:M$49)","v":1437.0363804087829},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!N$32:N$49)","v":1502.9835333864357},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!O$32:O$49)","v":1577.6434438854888},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!P$32:P$49)","v":1655.8744153199618},{"$f":"MMULT(Inputs!$H527:$Y527,Inputs!Q$32:Q$49)","v":1731.2731567947294}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!H$32:H$49)","v":571.24},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!I$32:I$49)","v":585.45200966183575},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!J$32:J$49)","v":594.28277294685984},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!K$32:K$49)","v":601.87171014492742},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!L$32:L$49)","v":613.60006763285014},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!M$32:M$49)","v":638.68283573723681},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!N$32:N$49)","v":667.9926815050826},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!O$32:O$49)","v":701.17486394910611},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!P$32:P$49)","v":735.94418458664973},{"$f":"MMULT(Inputs!$H528:$Y528,Inputs!Q$32:Q$49)","v":769.45473635321309}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H529:$Y529,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H530:$Y530,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H531:$Y531,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H532:$Y532,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H533:$Y533,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H534:$Y534,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H535:$Y535,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H536:$Y536,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H537:$Y537,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H538:$Y538,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H539:$Y539,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H540:$Y540,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!H$32:H$49)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!I$32:I$49)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!J$32:J$49)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!K$32:K$49)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!L$32:L$49)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!M$32:M$49)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!N$32:N$49)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!O$32:O$49)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!P$32:P$49)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H541:$Y541,Inputs!Q$32:Q$49)","v":115.41821045298195}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!H$32:H$49)","v":164.23149999999998},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!I$32:I$49)","v":168.31745277777776},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!J$32:J$49)","v":170.8562972222222},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!K$32:K$49)","v":173.03811666666661},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!L$32:L$49)","v":176.4100194444444},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!M$32:M$49)","v":183.62131527445558},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!N$32:N$49)","v":192.04789593271124},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!O$32:O$49)","v":201.587773385368},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!P$32:P$49)","v":211.58395306866177},{"$f":"MMULT(Inputs!$H542:$Y542,Inputs!Q$32:Q$49)","v":221.21823670154873}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!H$32:H$49)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!I$32:I$49)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!J$32:J$49)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!K$32:K$49)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!L$32:L$49)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!M$32:M$49)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!N$32:N$49)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!O$32:O$49)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!P$32:P$49)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H543:$Y543,Inputs!Q$32:Q$49)","v":423.20010499426724}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H544:$Y544,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!H$32:H$49)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!I$32:I$49)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!J$32:J$49)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!K$32:K$49)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!L$32:L$49)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!M$32:M$49)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!N$32:N$49)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!O$32:O$49)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!P$32:P$49)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H545:$Y545,Inputs!Q$32:Q$49)","v":134.65457886181227}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!H$32:H$49)","v":214.215},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!I$32:I$49)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!J$32:J$49)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!K$32:K$49)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!L$32:L$49)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!M$32:M$49)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!N$32:N$49)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!O$32:O$49)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!P$32:P$49)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H546:$Y546,Inputs!Q$32:Q$49)","v":288.54552613245494}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H547:$Y547,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H548:$Y548,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!H$32:H$49)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!I$32:I$49)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!J$32:J$49)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!K$32:K$49)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!L$32:L$49)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!M$32:M$49)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!N$32:N$49)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!O$32:O$49)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!P$32:P$49)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H549:$Y549,Inputs!Q$32:Q$49)","v":382.80373133572351}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!H$32:H$49)","v":499.83500000000004},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!I$32:I$49)","v":512.27050845410622},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!J$32:J$49)","v":519.99742632850234},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!K$32:K$49)","v":526.63774637681149},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!L$32:L$49)","v":536.90005917874385},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!M$32:M$49)","v":558.8474812700822},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!N$32:N$49)","v":584.49359631694733},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!O$32:O$49)","v":613.52800595546785},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!P$32:P$49)","v":643.95116151331854},{"$f":"MMULT(Inputs!$H550:$Y550,Inputs!Q$32:Q$49)","v":673.27289430906148}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!H$32:H$49)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!I$32:I$49)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!J$32:J$49)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!K$32:K$49)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!L$32:L$49)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!M$32:M$49)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!N$32:N$49)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!O$32:O$49)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!P$32:P$49)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H551:$Y551,Inputs!Q$32:Q$49)","v":1346.545788618123}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!H$32:H$49)","v":1256.7280000000001},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!I$32:I$49)","v":1287.9944212560388},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!J$32:J$49)","v":1307.4221004830918},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!K$32:K$49)","v":1324.1177623188405},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!L$32:L$49)","v":1349.9201487922703},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!M$32:M$49)","v":1405.1022386219211},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!N$32:N$49)","v":1469.5838993111818},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!O$32:O$49)","v":1542.5847006880335},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!P$32:P$49)","v":1619.0772060906295},{"$f":"MMULT(Inputs!$H552:$Y552,Inputs!Q$32:Q$49)","v":1692.8004199770689}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H553:$Y553,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H554:$Y554,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!H$32:H$49)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!I$32:I$49)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!J$32:J$49)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!K$32:K$49)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!L$32:L$49)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!M$32:M$49)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!N$32:N$49)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!O$32:O$49)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!P$32:P$49)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H555:$Y555,Inputs!Q$32:Q$49)","v":115.41821045298195}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H556:$Y556,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!H$32:H$49)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!I$32:I$49)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!J$32:J$49)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!K$32:K$49)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!L$32:L$49)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!M$32:M$49)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!N$32:N$49)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!O$32:O$49)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!P$32:P$49)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H557:$Y557,Inputs!Q$32:Q$49)","v":423.20010499426724}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H558:$Y558,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!H$32:H$49)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!I$32:I$49)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!J$32:J$49)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!K$32:K$49)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!L$32:L$49)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!M$32:M$49)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!N$32:N$49)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!O$32:O$49)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!P$32:P$49)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H559:$Y559,Inputs!Q$32:Q$49)","v":134.65457886181227}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!H$32:H$49)","v":214.215},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!I$32:I$49)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!J$32:J$49)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!K$32:K$49)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!L$32:L$49)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!M$32:M$49)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!N$32:N$49)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!O$32:O$49)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!P$32:P$49)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H560:$Y560,Inputs!Q$32:Q$49)","v":288.54552613245494}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H561:$Y561,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H562:$Y562,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!H$32:H$49)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!I$32:I$49)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!J$32:J$49)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!K$32:K$49)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!L$32:L$49)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!M$32:M$49)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!N$32:N$49)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!O$32:O$49)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!P$32:P$49)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H563:$Y563,Inputs!Q$32:Q$49)","v":382.80373133572351}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!H$32:H$49)","v":485.55399999999997},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!I$32:I$49)","v":497.6342082125604},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!J$32:J$49)","v":505.14035700483083},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!K$32:K$49)","v":511.59095362318828},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!L$32:L$49)","v":521.56005748792256},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!M$32:M$49)","v":542.8804103766513},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!N$32:N$49)","v":567.79377927932023},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!O$32:O$49)","v":595.99863435674013},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!P$32:P$49)","v":625.55255689865226},{"$f":"MMULT(Inputs!$H564:$Y564,Inputs!Q$32:Q$49)","v":654.03652590023114}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!H$32:H$49)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!I$32:I$49)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!J$32:J$49)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!K$32:K$49)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!L$32:L$49)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!M$32:M$49)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!N$32:N$49)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!O$32:O$49)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!P$32:P$49)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H565:$Y565,Inputs!Q$32:Q$49)","v":1346.545788618123}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!H$32:H$49)","v":1213.885},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!I$32:I$49)","v":1244.085520531401},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!J$32:J$49)","v":1262.8508925120771},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!K$32:K$49)","v":1278.9773840579708},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!L$32:L$49)","v":1303.9001437198065},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!M$32:M$49)","v":1357.2010259416281},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!N$32:N$49)","v":1419.4844481983005},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!O$32:O$49)","v":1489.9965858918504},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!P$32:P$49)","v":1563.8813922466306},{"$f":"MMULT(Inputs!$H566:$Y566,Inputs!Q$32:Q$49)","v":1635.0913147505778}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H567:$Y567,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H568:$Y568,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H569:$Y569,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H570:$Y570,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H571:$Y571,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H572:$Y572,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!H$32:H$49)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!I$32:I$49)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!J$32:J$49)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!K$32:K$49)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!L$32:L$49)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!M$32:M$49)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!N$32:N$49)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!O$32:O$49)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!P$32:P$49)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H573:$Y573,Inputs!Q$32:Q$49)","v":115.41821045298195}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!H$32:H$49)","v":157.09100000000001},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!I$32:I$49)","v":160.99930265700485},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!J$32:J$49)","v":163.42776256038647},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!K$32:K$49)","v":165.51472028985506},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!L$32:L$49)","v":168.74001859903379},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!M$32:M$49)","v":175.63777982774013},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!N$32:N$49)","v":183.69798741389772},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!O$32:O$49)","v":192.82308758600419},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!P$32:P$49)","v":202.38465076132869},{"$f":"MMULT(Inputs!$H574:$Y574,Inputs!Q$32:Q$49)","v":211.60005249713362}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!H$32:H$49)","v":314.18200000000002},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!I$32:I$49)","v":321.99860531400969},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!J$32:J$49)","v":326.85552512077294},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!K$32:K$49)","v":331.02944057971013},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!L$32:L$49)","v":337.48003719806758},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!M$32:M$49)","v":351.27555965548027},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!N$32:N$49)","v":367.39597482779544},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!O$32:O$49)","v":385.64617517200838},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!P$32:P$49)","v":404.76930152265737},{"$f":"MMULT(Inputs!$H575:$Y575,Inputs!Q$32:Q$49)","v":423.20010499426724}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H576:$Y576,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!H$32:H$49)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!I$32:I$49)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!J$32:J$49)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!K$32:K$49)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!L$32:L$49)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!M$32:M$49)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!N$32:N$49)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!O$32:O$49)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!P$32:P$49)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H577:$Y577,Inputs!Q$32:Q$49)","v":134.65457886181227}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!H$32:H$49)","v":214.215},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!I$32:I$49)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!J$32:J$49)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!K$32:K$49)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!L$32:L$49)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!M$32:M$49)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!N$32:N$49)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!O$32:O$49)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!P$32:P$49)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H578:$Y578,Inputs!Q$32:Q$49)","v":288.54552613245494}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H579:$Y579,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H580:$Y580,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!H$32:H$49)","v":284.19189999999998},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!I$32:I$49)","v":291.26237480676326},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!J$32:J$49)","v":295.6556795410628},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!K$32:K$49)","v":299.43117579710139},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!L$32:L$49)","v":305.26603364734297},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!M$32:M$49)","v":317.74471077927529},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!N$32:N$49)","v":332.32635904877861},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!O$32:O$49)","v":348.83449481468028},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!P$32:P$49)","v":366.13223183185823},{"$f":"MMULT(Inputs!$H581:$Y581,Inputs!Q$32:Q$49)","v":382.80373133572351}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!H$32:H$49)","v":499.83500000000004},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!I$32:I$49)","v":512.27050845410622},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!J$32:J$49)","v":519.99742632850234},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!K$32:K$49)","v":526.63774637681149},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!L$32:L$49)","v":536.90005917874385},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!M$32:M$49)","v":558.8474812700822},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!N$32:N$49)","v":584.49359631694733},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!O$32:O$49)","v":613.52800595546785},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!P$32:P$49)","v":643.95116151331854},{"$f":"MMULT(Inputs!$H582:$Y582,Inputs!Q$32:Q$49)","v":673.27289430906148}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!H$32:H$49)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!I$32:I$49)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!J$32:J$49)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!K$32:K$49)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!L$32:L$49)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!M$32:M$49)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!N$32:N$49)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!O$32:O$49)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!P$32:P$49)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H583:$Y583,Inputs!Q$32:Q$49)","v":1346.545788618123}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!H$32:H$49)","v":1256.7280000000001},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!I$32:I$49)","v":1287.9944212560388},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!J$32:J$49)","v":1307.4221004830918},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!K$32:K$49)","v":1324.1177623188405},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!L$32:L$49)","v":1349.9201487922703},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!M$32:M$49)","v":1405.1022386219211},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!N$32:N$49)","v":1469.5838993111818},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!O$32:O$49)","v":1542.5847006880335},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!P$32:P$49)","v":1619.0772060906295},{"$f":"MMULT(Inputs!$H584:$Y584,Inputs!Q$32:Q$49)","v":1692.8004199770689}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H585:$Y585,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H586:$Y586,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!H$32:H$49)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!I$32:I$49)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!J$32:J$49)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!K$32:K$49)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!L$32:L$49)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!M$32:M$49)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!N$32:N$49)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!O$32:O$49)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!P$32:P$49)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H587:$Y587,Inputs!Q$32:Q$49)","v":480.90921022075815}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H588:$Y588,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H589:$Y589,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!H$32:H$49)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!I$32:I$49)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!J$32:J$49)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!K$32:K$49)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!L$32:L$49)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!M$32:M$49)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!N$32:N$49)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!O$32:O$49)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!P$32:P$49)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H590:$Y590,Inputs!Q$32:Q$49)","v":480.90921022075815}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H591:$Y591,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H592:$Y592,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!H$32:H$49)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!I$32:I$49)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!J$32:J$49)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!K$32:K$49)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!L$32:L$49)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!M$32:M$49)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!N$32:N$49)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!O$32:O$49)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!P$32:P$49)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H593:$Y593,Inputs!Q$32:Q$49)","v":480.90921022075815}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!H$32:H$49)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!I$32:I$49)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!J$32:J$49)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!K$32:K$49)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!L$32:L$49)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!M$32:M$49)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!N$32:N$49)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!O$32:O$49)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!P$32:P$49)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H594:$Y594,Inputs!Q$32:Q$49)","v":115.41821045298195}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H595:$Y595,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H596:$Y596,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H597:$Y597,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!H$32:H$49)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!I$32:I$49)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!J$32:J$49)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!K$32:K$49)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!L$32:L$49)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!M$32:M$49)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!N$32:N$49)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!O$32:O$49)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!P$32:P$49)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H598:$Y598,Inputs!Q$32:Q$49)","v":125.03639465739714}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!H$32:H$49)","v":199.934},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!I$32:I$49)","v":204.90820338164249},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!J$32:J$49)","v":207.99897053140094},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!K$32:K$49)","v":210.65509855072457},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!L$32:L$49)","v":214.76002367149755},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!M$32:M$49)","v":223.53899250803286},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!N$32:N$49)","v":233.7974385267789},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!O$32:O$49)","v":245.41120238218713},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!P$32:P$49)","v":257.58046460532739},{"$f":"MMULT(Inputs!$H599:$Y599,Inputs!Q$32:Q$49)","v":269.30915772362454}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H600:$Y600,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H601:$Y601,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!H$32:H$49)","v":264.19850000000002},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!I$32:I$49)","v":270.77155446859905},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!J$32:J$49)","v":274.85578248792268},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!K$32:K$49)","v":278.36566594202895},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!L$32:L$49)","v":283.7900312801932},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!M$32:M$49)","v":295.39081152847206},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!N$32:N$49)","v":308.94661519610071},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!O$32:O$49)","v":324.29337457646159},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!P$32:P$49)","v":340.3741853713255},{"$f":"MMULT(Inputs!$H602:$Y602,Inputs!Q$32:Q$49)","v":355.87281556336109}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!H$32:H$49)","v":485.55399999999997},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!I$32:I$49)","v":497.6342082125604},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!J$32:J$49)","v":505.14035700483083},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!K$32:K$49)","v":511.59095362318828},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!L$32:L$49)","v":521.56005748792256},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!M$32:M$49)","v":542.8804103766513},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!N$32:N$49)","v":567.79377927932023},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!O$32:O$49)","v":595.99863435674013},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!P$32:P$49)","v":625.55255689865226},{"$f":"MMULT(Inputs!$H603:$Y603,Inputs!Q$32:Q$49)","v":654.03652590023114}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!H$32:H$49)","v":999.67000000000007},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!I$32:I$49)","v":1024.5410169082124},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!J$32:J$49)","v":1039.9948526570047},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!K$32:K$49)","v":1053.275492753623},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!L$32:L$49)","v":1073.8001183574877},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!M$32:M$49)","v":1117.6949625401644},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!N$32:N$49)","v":1168.9871926338947},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!O$32:O$49)","v":1227.0560119109357},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!P$32:P$49)","v":1287.9023230266371},{"$f":"MMULT(Inputs!$H604:$Y604,Inputs!Q$32:Q$49)","v":1346.545788618123}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!H$32:H$49)","v":1213.885},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!I$32:I$49)","v":1244.085520531401},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!J$32:J$49)","v":1262.8508925120771},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!K$32:K$49)","v":1278.9773840579708},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!L$32:L$49)","v":1303.9001437198065},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!M$32:M$49)","v":1357.2010259416281},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!N$32:N$49)","v":1419.4844481983005},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!O$32:O$49)","v":1489.9965858918504},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!P$32:P$49)","v":1563.8813922466306},{"$f":"MMULT(Inputs!$H605:$Y605,Inputs!Q$32:Q$49)","v":1635.0913147505778}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H606:$Y606,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!H$32:H$49)","v":171.37199999999999},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!I$32:I$49)","v":175.63560289855073},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!J$32:J$49)","v":178.28483188405795},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!K$32:K$49)","v":180.56151304347821},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!L$32:L$49)","v":184.08002028985504},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!M$32:M$49)","v":191.60485072117103},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!N$32:N$49)","v":200.39780445152476},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!O$32:O$49)","v":210.35245918473183},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!P$32:P$49)","v":220.78325537599491},{"$f":"MMULT(Inputs!$H607:$Y607,Inputs!Q$32:Q$49)","v":230.83642090596391}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!H$32:H$49)","v":364.16550000000001},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!I$32:I$49)","v":373.22565615942028},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!J$32:J$49)","v":378.85526775362314},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!K$32:K$49)","v":383.69321521739118},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!L$32:L$49)","v":391.17004311594195},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!M$32:M$49)","v":407.16030778248842},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!N$32:N$49)","v":425.84533445949012},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!O$32:O$49)","v":446.99897576755512},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!P$32:P$49)","v":469.16441767398919},{"$f":"MMULT(Inputs!$H608:$Y608,Inputs!Q$32:Q$49)","v":490.52739442517333}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!H$32:H$49)","v":42.842999999999996},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!I$32:I$49)","v":43.908900724637682},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!J$32:J$49)","v":44.571207971014488},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!K$32:K$49)","v":45.140378260869554},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!L$32:L$49)","v":46.020005072463761},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!M$32:M$49)","v":47.901212680292758},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!N$32:N$49)","v":50.099451112881191},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!O$32:O$49)","v":52.588114796182957},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!P$32:P$49)","v":55.195813843998728},{"$f":"MMULT(Inputs!$H609:$Y609,Inputs!Q$32:Q$49)","v":57.709105226490976}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!H$32:H$49)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!I$32:I$49)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!J$32:J$49)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!K$32:K$49)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!L$32:L$49)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!M$32:M$49)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!N$32:N$49)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!O$32:O$49)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!P$32:P$49)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H610:$Y610,Inputs!Q$32:Q$49)","v":125.03639465739714}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!H$32:H$49)","v":214.215},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!I$32:I$49)","v":219.5445036231884},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!J$32:J$49)","v":222.85603985507242},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!K$32:K$49)","v":225.70189130434778},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!L$32:L$49)","v":230.1000253623188},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!M$32:M$49)","v":239.50606340146379},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!N$32:N$49)","v":250.49725556440598},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!O$32:O$49)","v":262.94057398091479},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!P$32:P$49)","v":275.97906921999368},{"$f":"MMULT(Inputs!$H611:$Y611,Inputs!Q$32:Q$49)","v":288.54552613245494}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!H$32:H$49)","v":14.281000000000001},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!I$32:I$49)","v":14.636300241545895},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!J$32:J$49)","v":14.857069323671496},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!K$32:K$49)","v":15.046792753623187},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!L$32:L$49)","v":15.340001690821254},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!M$32:M$49)","v":15.967070893430922},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!N$32:N$49)","v":16.699817037627067},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!O$32:O$49)","v":17.529371598727653},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!P$32:P$49)","v":18.398604614666244},{"$f":"MMULT(Inputs!$H612:$Y612,Inputs!Q$32:Q$49)","v":19.23636840883033}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H613:$Y613,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!H$32:H$49)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!I$32:I$49)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!J$32:J$49)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!K$32:K$49)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!L$32:L$49)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!M$32:M$49)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!N$32:N$49)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!O$32:O$49)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!P$32:P$49)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H614:$Y614,Inputs!Q$32:Q$49)","v":134.65457886181227}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H615:$Y615,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!H$32:H$49)","v":71.405000000000001},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!I$32:I$49)","v":73.181501207729468},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!J$32:J$49)","v":74.28534661835748},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!K$32:K$49)","v":75.233963768115927},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!L$32:L$49)","v":76.700008454106268},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!M$32:M$49)","v":79.835354467154602},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!N$32:N$49)","v":83.499085188135325},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!O$32:O$49)","v":87.646857993638264},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!P$32:P$49)","v":91.993023073331216},{"$f":"MMULT(Inputs!$H616:$Y616,Inputs!Q$32:Q$49)","v":96.181842044151637}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!H$32:H$49)","v":164.23149999999998},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!I$32:I$49)","v":168.31745277777776},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!J$32:J$49)","v":170.8562972222222},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!K$32:K$49)","v":173.03811666666661},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!L$32:L$49)","v":176.4100194444444},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!M$32:M$49)","v":183.62131527445558},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!N$32:N$49)","v":192.04789593271124},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!O$32:O$49)","v":201.587773385368},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!P$32:P$49)","v":211.58395306866177},{"$f":"MMULT(Inputs!$H617:$Y617,Inputs!Q$32:Q$49)","v":221.21823670154873}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!H$32:H$49)","v":357.02499999999998},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!I$32:I$49)","v":365.90750603864734},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!J$32:J$49)","v":371.42673309178741},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!K$32:K$49)","v":376.16981884057964},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!L$32:L$49)","v":383.50004227053137},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!M$32:M$49)","v":399.17677233577302},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!N$32:N$49)","v":417.49542594067663},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!O$32:O$49)","v":438.23428996819132},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!P$32:P$49)","v":459.96511536665605},{"$f":"MMULT(Inputs!$H618:$Y618,Inputs!Q$32:Q$49)","v":480.90921022075815}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!H$32:H$49)","v":42.842999999999996},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!I$32:I$49)","v":43.908900724637682},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!J$32:J$49)","v":44.571207971014488},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!K$32:K$49)","v":45.140378260869554},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!L$32:L$49)","v":46.020005072463761},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!M$32:M$49)","v":47.901212680292758},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!N$32:N$49)","v":50.099451112881191},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!O$32:O$49)","v":52.588114796182957},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!P$32:P$49)","v":55.195813843998728},{"$f":"MMULT(Inputs!$H619:$Y619,Inputs!Q$32:Q$49)","v":57.709105226490976}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!H$32:H$49)","v":99.966999999999999},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!I$32:I$49)","v":102.45410169082125},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!J$32:J$49)","v":103.99948526570047},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!K$32:K$49)","v":105.32754927536229},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!L$32:L$49)","v":107.38001183574877},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!M$32:M$49)","v":111.76949625401643},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!N$32:N$49)","v":116.89871926338945},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!O$32:O$49)","v":122.70560119109356},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!P$32:P$49)","v":128.7902323026637},{"$f":"MMULT(Inputs!$H620:$Y620,Inputs!Q$32:Q$49)","v":134.65457886181227}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!H$32:H$49)","v":199.934},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!I$32:I$49)","v":204.90820338164249},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!J$32:J$49)","v":207.99897053140094},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!K$32:K$49)","v":210.65509855072457},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!L$32:L$49)","v":214.76002367149755},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!M$32:M$49)","v":223.53899250803286},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!N$32:N$49)","v":233.7974385267789},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!O$32:O$49)","v":245.41120238218713},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!P$32:P$49)","v":257.58046460532739},{"$f":"MMULT(Inputs!$H621:$Y621,Inputs!Q$32:Q$49)","v":269.30915772362454}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!H$32:H$49)","v":14.281000000000001},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!I$32:I$49)","v":14.636300241545895},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!J$32:J$49)","v":14.857069323671496},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!K$32:K$49)","v":15.046792753623187},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!L$32:L$49)","v":15.340001690821254},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!M$32:M$49)","v":15.967070893430922},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!N$32:N$49)","v":16.699817037627067},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!O$32:O$49)","v":17.529371598727653},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!P$32:P$49)","v":18.398604614666244},{"$f":"MMULT(Inputs!$H622:$Y622,Inputs!Q$32:Q$49)","v":19.23636840883033}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!H$32:H$49)","v":57.124000000000002},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!I$32:I$49)","v":58.545200966183579},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!J$32:J$49)","v":59.428277294685984},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!K$32:K$49)","v":60.187171014492748},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!L$32:L$49)","v":61.360006763285014},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!M$32:M$49)","v":63.868283573723687},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!N$32:N$49)","v":66.799268150508269},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!O$32:O$49)","v":70.117486394910614},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!P$32:P$49)","v":73.594418458664975},{"$f":"MMULT(Inputs!$H623:$Y623,Inputs!Q$32:Q$49)","v":76.945473635321321}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!H$32:H$49)","v":92.82650000000001},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!I$32:I$49)","v":95.135951570048306},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!J$32:J$49)","v":96.570950603864731},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!K$32:K$49)","v":97.804152898550711},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!L$32:L$49)","v":99.710010990338148},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!M$32:M$49)","v":103.78596080730098},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!N$32:N$49)","v":108.54881074457593},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!O$32:O$49)","v":113.94091539172975},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!P$32:P$49)","v":119.59092999533058},{"$f":"MMULT(Inputs!$H624:$Y624,Inputs!Q$32:Q$49)","v":125.03639465739714}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!H$32:H$49)","v":49.983499999999999},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!I$32:I$49)","v":51.227050845410623},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!J$32:J$49)","v":51.999742632850236},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!K$32:K$49)","v":52.663774637681144},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!L$32:L$49)","v":53.690005917874387},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!M$32:M$49)","v":55.884748127008216},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!N$32:N$49)","v":58.449359631694726},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!O$32:O$49)","v":61.352800595546782},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!P$32:P$49)","v":64.395116151331848},{"$f":"MMULT(Inputs!$H625:$Y625,Inputs!Q$32:Q$49)","v":67.327289430906134}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!H$32:H$49)","v":85.685999999999993},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!I$32:I$49)","v":87.817801449275365},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!J$32:J$49)","v":89.142415942028975},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!K$32:K$49)","v":90.280756521739107},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!L$32:L$49)","v":92.040010144927521},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!M$32:M$49)","v":95.802425360585517},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!N$32:N$49)","v":100.19890222576238},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!O$32:O$49)","v":105.17622959236591},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!P$32:P$49)","v":110.39162768799746},{"$f":"MMULT(Inputs!$H626:$Y626,Inputs!Q$32:Q$49)","v":115.41821045298195}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!H$32:H$49)","v":285.62},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!I$32:I$49)","v":292.72600483091787},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!J$32:J$49)","v":297.14138647342992},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!K$32:K$49)","v":300.93585507246371},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!L$32:L$49)","v":306.80003381642507},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!M$32:M$49)","v":319.34141786861841},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!N$32:N$49)","v":333.9963407525413},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!O$32:O$49)","v":350.58743197455306},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!P$32:P$49)","v":367.97209229332486},{"$f":"MMULT(Inputs!$H627:$Y627,Inputs!Q$32:Q$49)","v":384.72736817660655}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!H$32:H$49)","v":2377.8080010101417},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!I$32:I$49)","v":2436.9660261560457},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!J$32:J$49)","v":2473.7244107127244},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!K$32:K$49)","v":2505.3136474411194},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!L$32:L$49)","v":2554.1333769304579},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!M$32:M$49)","v":2658.5413432600089},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!N$32:N$49)","v":2780.5446794674817},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!O$32:O$49)","v":2918.6667628411556},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!P$32:P$49)","v":3063.3953686839509},{"$f":"MMULT(Inputs!$H628:$Y628,Inputs!Q$32:Q$49)","v":3202.8843017222521}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!H$32:H$49)","v":47.612614746078101},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!I$32:I$49)","v":48.797179798939467},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!J$32:J$49)","v":49.533220220134872},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!K$32:K$49)","v":50.165754957099672},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!L$32:L$49)","v":51.143308641499821},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!M$32:M$49)","v":53.233946857520017},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!N$32:N$49)","v":55.676910226351687},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!O$32:O$49)","v":58.442631235282029},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!P$32:P$49)","v":61.340639547897098},{"$f":"MMULT(Inputs!$H629:$Y629,Inputs!Q$32:Q$49)","v":64.133730002329372}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!H$32:H$49)","v":47.612614746078101},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!I$32:I$49)","v":48.797179798939467},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!J$32:J$49)","v":49.533220220134872},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!K$32:K$49)","v":50.165754957099672},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!L$32:L$49)","v":51.143308641499821},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!M$32:M$49)","v":53.233946857520017},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!N$32:N$49)","v":55.676910226351687},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!O$32:O$49)","v":58.442631235282029},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!P$32:P$49)","v":61.340639547897098},{"$f":"MMULT(Inputs!$H630:$Y630,Inputs!Q$32:Q$49)","v":64.133730002329372}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H631:$Y631,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H632:$Y632,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H633:$Y633,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!H$32:H$49)","v":59.27000000000001},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!I$32:I$49)","v":60.744591787439624},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!J$32:J$49)","v":61.660842995169077},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!K$32:K$49)","v":62.448246376811582},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!L$32:L$49)","v":63.665142512077274},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!M$32:M$49)","v":66.267648753844298},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!N$32:N$49)","v":69.308742792532442},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!O$32:O$49)","v":72.751617859854903},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!P$32:P$49)","v":76.359169211628597},{"$f":"MMULT(Inputs!$H634:$Y634,Inputs!Q$32:Q$49)","v":79.836114809283202}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!H$32:H$49)","v":142.81},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!I$32:I$49)","v":146.36300241545894},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!J$32:J$49)","v":148.57069323671496},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!K$32:K$49)","v":150.46792753623185},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!L$32:L$49)","v":153.40001690821254},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!M$32:M$49)","v":159.6707089343092},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!N$32:N$49)","v":166.99817037627065},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!O$32:O$49)","v":175.29371598727653},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!P$32:P$49)","v":183.98604614666243},{"$f":"MMULT(Inputs!$H635:$Y635,Inputs!Q$32:Q$49)","v":192.36368408830327}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!H$32:H$49)","v":301.1976337186826},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!I$32:I$49)","v":308.69119803583823},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!J$32:J$49)","v":313.34739333970191},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!K$32:K$49)","v":317.34881117895975},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!L$32:L$49)","v":323.53282056690369},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!M$32:M$49)","v":336.75820814507699},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!N$32:N$49)","v":352.21240636287456},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!O$32:O$49)","v":369.70837099028427},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!P$32:P$49)","v":388.04118574771417},{"$f":"MMULT(Inputs!$H636:$Y636,Inputs!Q$32:Q$49)","v":405.71028962121102}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!H$32:H$49)","v":3105.0310627130348},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!I$32:I$49)","v":3182.2818355293252},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!J$32:J$49)","v":3230.2823157258554},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!K$32:K$49)","v":3271.5327283947477},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!L$32:L$49)","v":3335.2833661557638},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!M$32:M$49)","v":3471.6232129853774},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!N$32:N$49)","v":3630.9397551611519},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!O$32:O$49)","v":3811.3047632441017},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!P$32:P$49)","v":4000.2968166874921},{"$f":"MMULT(Inputs!$H637:$Y637,Inputs!Q$32:Q$49)","v":4182.4467084384769}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!H$32:H$49)","v":2794.527956441731},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!I$32:I$49)","v":2864.0536519763928},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!J$32:J$49)","v":2907.2540841532696},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!K$32:K$49)","v":2944.3794555552731},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!L$32:L$49)","v":3001.7550295401875},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!M$32:M$49)","v":3124.4608916868397},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!N$32:N$49)","v":3267.8457796450366},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!O$32:O$49)","v":3430.1742869196914},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!P$32:P$49)","v":3600.2671350187429},{"$f":"MMULT(Inputs!$H638:$Y638,Inputs!Q$32:Q$49)","v":3764.2020375946295}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H639:$Y639,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H640:$Y640,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H641:$Y641,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H642:$Y642,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!H$32:H$49)","v":535.20000000000005},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!I$32:I$49)","v":548.51536231884063},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!J$32:J$49)","v":556.78898550724637},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!K$32:K$49)","v":563.89913043478259},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!L$32:L$49)","v":574.88753623188404},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!M$32:M$49)","v":598.38781192943281},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!N$32:N$49)","v":625.84847549457356},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!O$32:O$49)","v":656.93716683978994},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!P$32:P$49)","v":689.5128625284907},{"$f":"MMULT(Inputs!$H643:$Y643,Inputs!Q$32:Q$49)","v":720.90920610643468}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H644:$Y644,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!H$32:H$49)","v":178.12},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!I$32:I$49)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!J$32:J$49)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!K$32:K$49)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!L$32:L$49)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!M$32:M$49)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!N$32:N$49)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!O$32:O$49)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!P$32:P$49)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H645:$Y645,Inputs!Q$32:Q$49)","v":239.92591141942842}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H646:$Y646,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!H$32:H$49)","v":267.18},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!I$32:I$49)","v":273.82723188405799},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!J$32:J$49)","v":277.95755072463766},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!K$32:K$49)","v":281.50704347826081},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!L$32:L$49)","v":286.99262318840567},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!M$32:M$49)","v":298.72431911678962},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!N$32:N$49)","v":312.43310105127074},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!O$32:O$49)","v":327.95304976878742},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!P$32:P$49)","v":344.21533372638652},{"$f":"MMULT(Inputs!$H647:$Y647,Inputs!Q$32:Q$49)","v":359.88886712914262}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H648:$Y648,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!H$32:H$49)","v":178.12},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!I$32:I$49)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!J$32:J$49)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!K$32:K$49)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!L$32:L$49)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!M$32:M$49)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!N$32:N$49)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!O$32:O$49)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!P$32:P$49)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H649:$Y649,Inputs!Q$32:Q$49)","v":239.92591141942842}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H650:$Y650,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H651:$Y651,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!H$32:H$49)","v":178.12},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!I$32:I$49)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!J$32:J$49)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!K$32:K$49)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!L$32:L$49)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!M$32:M$49)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!N$32:N$49)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!O$32:O$49)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!P$32:P$49)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H652:$Y652,Inputs!Q$32:Q$49)","v":239.92591141942842}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H653:$Y653,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!H$32:H$49)","v":178.12},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!I$32:I$49)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!J$32:J$49)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!K$32:K$49)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!L$32:L$49)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!M$32:M$49)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!N$32:N$49)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!O$32:O$49)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!P$32:P$49)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H654:$Y654,Inputs!Q$32:Q$49)","v":239.92591141942842}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H655:$Y655,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!H$32:H$49)","v":178.12},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!I$32:I$49)","v":182.55148792270532},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!J$32:J$49)","v":185.30503381642509},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!K$32:K$49)","v":187.67136231884052},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!L$32:L$49)","v":191.32841545893712},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!M$32:M$49)","v":199.14954607785972},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!N$32:N$49)","v":208.28873403418049},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!O$32:O$49)","v":218.63536651252494},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!P$32:P$49)","v":229.47688915092434},{"$f":"MMULT(Inputs!$H656:$Y656,Inputs!Q$32:Q$49)","v":239.92591141942842}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!H$32:H$49)","v":100.35000000000001},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!I$32:I$49)","v":102.84663043478261},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!J$32:J$49)","v":104.3979347826087},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!K$32:K$49)","v":105.73108695652174},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!L$32:L$49)","v":107.79141304347826},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!M$32:M$49)","v":112.19771473676866},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!N$32:N$49)","v":117.34658915523255},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!O$32:O$49)","v":123.17571878246062},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!P$32:P$49)","v":129.28366172409201},{"$f":"MMULT(Inputs!$H657:$Y657,Inputs!Q$32:Q$49)","v":135.1704761449565}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!H$32:H$49)","v":111.50000000000001},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!I$32:I$49)","v":114.27403381642513},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!J$32:J$49)","v":115.99770531400966},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!K$32:K$49)","v":117.47898550724638},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!L$32:L$49)","v":119.76823671497584},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!M$32:M$49)","v":124.66412748529851},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!N$32:N$49)","v":130.38509906136949},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!O$32:O$49)","v":136.86190975828958},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!P$32:P$49)","v":143.64851302676891},{"$f":"MMULT(Inputs!$H658:$Y658,Inputs!Q$32:Q$49)","v":150.18941793884056}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!H$32:H$49)","v":66.358885786525192},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!I$32:I$49)","v":68.009843573001547},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!J$32:J$49)","v":69.035681420909171},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!K$32:K$49)","v":69.917260821454789},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!L$32:L$49)","v":71.279701713207118},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!M$32:M$49)","v":74.193476210526796},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!N$32:N$49)","v":77.59829503926629},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!O$32:O$49)","v":81.452949221309922},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!P$32:P$49)","v":85.491975509843343},{"$f":"MMULT(Inputs!$H659:$Y659,Inputs!Q$32:Q$49)","v":89.384775169042328}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!H$32:H$49)","v":143.06238160847184},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!I$32:I$49)","v":146.62166308327198},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!J$32:J$49)","v":148.83325545596333},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!K$32:K$49)","v":150.73384265124494},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!L$32:L$49)","v":153.67111377122563},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!M$32:M$49)","v":159.95288770573052},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!N$32:N$49)","v":167.29329863655644},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!O$32:O$49)","v":175.6035045874857},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!P$32:P$49)","v":184.31119630605511},{"$f":"MMULT(Inputs!$H660:$Y660,Inputs!Q$32:Q$49)","v":192.70363966565623}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H661:$Y661,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H662:$Y662,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!H$32:H$49)","v":136.9393562979771},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!I$32:I$49)","v":140.34630163582531},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!J$32:J$49)","v":142.46323854477953},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!K$32:K$49)","v":144.28248120091206},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!L$32:L$49)","v":147.0940380331169},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!M$32:M$49)","v":153.10695400256259},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!N$32:N$49)","v":160.13319763508443},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!O$32:O$49)","v":168.08772936333634},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!P$32:P$49)","v":176.42273459235253},{"$f":"MMULT(Inputs!$H663:$Y663,Inputs!Q$32:Q$49)","v":184.45598399383567}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!H$32:H$49)","v":10.270451722348284},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!I$32:I$49)","v":10.525972622686901},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!J$32:J$49)","v":10.684742890858466},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!K$32:K$49)","v":10.821186090068407},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!L$32:L$49)","v":11.032052852483769},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!M$32:M$49)","v":11.483021550192195},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!N$32:N$49)","v":12.009989822631333},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!O$32:O$49)","v":12.606579702250226},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!P$32:P$49)","v":13.23170509442644},{"$f":"MMULT(Inputs!$H664:$Y664,Inputs!Q$32:Q$49)","v":13.834198799537678}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!H$32:H$49)","v":35.878192246931903},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!I$32:I$49)","v":36.770813938099536},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!J$32:J$49)","v":37.32545265882505},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!K$32:K$49)","v":37.802095309448539},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!L$32:L$49)","v":38.53872486041211},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!M$32:M$49)","v":40.114112396534232},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!N$32:N$49)","v":41.954992379005155},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!O$32:O$49)","v":44.039084390943124},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!P$32:P$49)","v":46.222860684845877},{"$f":"MMULT(Inputs!$H665:$Y665,Inputs!Q$32:Q$49)","v":48.327576773672867}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!H$32:H$49)","v":8.5587097686235687},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!I$32:I$49)","v":8.7716438522390821},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!J$32:J$49)","v":8.9039524090487205},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!K$32:K$49)","v":9.0176550750570037},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!L$32:L$49)","v":9.1933773770698064},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!M$32:M$49)","v":9.5691846251601618},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!N$32:N$49)","v":10.008324852192777},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!O$32:O$49)","v":10.505483085208521},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!P$32:P$49)","v":11.026420912022033},{"$f":"MMULT(Inputs!$H666:$Y666,Inputs!Q$32:Q$49)","v":11.52849899961473}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H667:$Y667,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H668:$Y668,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H669:$Y669,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H670:$Y670,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H671:$Y671,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H672:$Y672,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H673:$Y673,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H674:$Y674,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!H$32:H$49)","v":3984.7310564085528},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!I$32:I$49)","v":4083.8680851066392},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!J$32:J$49)","v":4145.467792258848},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!K$32:K$49)","v":4198.4050405927774},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!L$32:L$49)","v":4280.2171516543058},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!M$32:M$49)","v":4455.1840395582403},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!N$32:N$49)","v":4659.6372513250635},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!O$32:O$49)","v":4891.1022623609069},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!P$32:P$49)","v":5133.6384848849721},{"$f":"MMULT(Inputs!$H675:$Y675,Inputs!Q$32:Q$49)","v":5367.3940628235123}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!H$32:H$49)","v":4523.4122459919317},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!I$32:I$49)","v":4635.9512463149194},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!J$32:J$49)","v":4705.8783921466775},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!K$32:K$49)","v":4765.9720330958453},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!L$32:L$49)","v":4858.8440236536508},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!M$32:M$49)","v":5057.4640439721834},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!N$32:N$49)","v":5289.5565362248408},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!O$32:O$49)","v":5552.3124539057362},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!P$32:P$49)","v":5827.6362595858091},{"$f":"MMULT(Inputs!$H676:$Y676,Inputs!Q$32:Q$49)","v":6092.9923975152606}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!H$32:H$49)","v":3061.7220808964948},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!I$32:I$49)","v":3137.8953597207314},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!J$32:J$49)","v":3185.226329087247},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!K$32:K$49)","v":3225.9013808865966},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!L$32:L$49)","v":3288.7628245765},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!M$32:M$49)","v":3423.2010028469417},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!N$32:N$49)","v":3580.2953974535585},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!O$32:O$49)","v":3758.1446739068933},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!P$32:P$49)","v":3944.5006656682153},{"$f":"MMULT(Inputs!$H677:$Y677,Inputs!Q$32:Q$49)","v":4124.1099302272669}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!H$32:H$49)","v":23.806307373039051},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!I$32:I$49)","v":24.398589899469734},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!J$32:J$49)","v":24.766610110067436},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!K$32:K$49)","v":25.082877478549836},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!L$32:L$49)","v":25.571654320749911},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!M$32:M$49)","v":26.616973428760009},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!N$32:N$49)","v":27.838455113175844},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!O$32:O$49)","v":29.221315617641014},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!P$32:P$49)","v":30.670319773948549},{"$f":"MMULT(Inputs!$H678:$Y678,Inputs!Q$32:Q$49)","v":32.066865001164686}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!H$32:H$49)","v":229.04415602585044},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!I$32:I$49)","v":234.74259758881243},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!J$32:J$49)","v":238.28337681240043},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!K$32:K$49)","v":241.32623395767135},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!L$32:L$49)","v":246.02883136399919},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!M$32:M$49)","v":256.08600777192123},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!N$32:N$49)","v":267.83807150545539},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!O$32:O$49)","v":281.14278576388824},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!P$32:P$49)","v":295.08387830120768},{"$f":"MMULT(Inputs!$H679:$Y679,Inputs!Q$32:Q$49)","v":308.52025538847943}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!H$32:H$49)","v":210.96},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!I$32:I$49)","v":216.20852173913045},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!J$32:J$49)","v":219.46973913043476},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!K$32:K$49)","v":222.2723478260869},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!L$32:L$49)","v":226.60365217391296},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!M$32:M$49)","v":235.86676533003197},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!N$32:N$49)","v":246.69094617028253},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!O$32:O$49)","v":258.94518818483192},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!P$32:P$49)","v":271.78556330158887},{"$f":"MMULT(Inputs!$H680:$Y680,Inputs!Q$32:Q$49)","v":284.16107272087709}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!H$32:H$49)","v":177.52},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!I$32:I$49)","v":181.93656038647345},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!J$32:J$49)","v":184.6808309178744},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!K$32:K$49)","v":187.03918840579709},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!L$32:L$49)","v":190.68392270531399},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!M$32:M$49)","v":198.47870772367881},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!N$32:N$49)","v":207.58711018272925},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!O$32:O$49)","v":217.89888986808577},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!P$32:P$49)","v":228.70389266826916},{"$f":"MMULT(Inputs!$H681:$Y681,Inputs!Q$32:Q$49)","v":239.11771724217914}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!H$32:H$49)","v":210.96},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!I$32:I$49)","v":216.20852173913045},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!J$32:J$49)","v":219.46973913043476},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!K$32:K$49)","v":222.2723478260869},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!L$32:L$49)","v":226.60365217391296},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!M$32:M$49)","v":235.86676533003197},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!N$32:N$49)","v":246.69094617028253},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!O$32:O$49)","v":258.94518818483192},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!P$32:P$49)","v":271.78556330158887},{"$f":"MMULT(Inputs!$H682:$Y682,Inputs!Q$32:Q$49)","v":284.16107272087709}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H683:$Y683,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H684:$Y684,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H685:$Y685,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!H$32:H$49)","v":100.41605407523352},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!I$32:I$49)","v":102.91432788435165},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!J$32:J$49)","v":104.46665335797844},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!K$32:K$49)","v":105.80068306187647},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!L$32:L$49)","v":107.86236533153705},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!M$32:M$49)","v":112.27156741529629},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!N$32:N$49)","v":117.42383101301485},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!O$32:O$49)","v":123.25679758859312},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!P$32:P$49)","v":129.36876100379288},{"$f":"MMULT(Inputs!$H686:$Y686,Inputs!Q$32:Q$49)","v":135.25945034326867}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!H$32:H$49)","v":252.87581490878304},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!I$32:I$49)","v":259.1671697241465},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!J$32:J$49)","v":263.07636106573153},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!K$32:K$49)","v":266.43582237490619},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!L$32:L$49)","v":271.62771712544884},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!M$32:M$49)","v":282.73132580930292},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!N$32:N$49)","v":295.70617199198398},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!O$32:O$49)","v":310.3952193730924},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!P$32:P$49)","v":325.78685912178582},{"$f":"MMULT(Inputs!$H687:$Y687,Inputs!Q$32:Q$49)","v":340.62126862744486}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!H$32:H$49)","v":417.95549150960369},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!I$32:I$49)","v":428.35390108097789},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!J$32:J$49)","v":434.81504877581227},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!K$32:K$49)","v":440.36759757606063},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!L$32:L$49)","v":448.94880935826262},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!M$32:M$49)","v":467.30095674200737},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!N$32:N$49)","v":488.7459028136596},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!O$32:O$49)","v":513.02409651990081},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!P$32:P$49)","v":538.46354140562232},{"$f":"MMULT(Inputs!$H688:$Y688,Inputs!Q$32:Q$49)","v":562.98199097909765}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!H$32:H$49)","v":33.342633901453766},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!I$32:I$49)","v":34.172172860837762},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!J$32:J$49)","v":34.687614544338494},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!K$32:K$49)","v":35.130572241096935},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!L$32:L$49)","v":35.815143226996348},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!M$32:M$49)","v":37.279196084183567},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!N$32:N$49)","v":38.989978692448666},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!O$32:O$49)","v":40.926785220847108},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!P$32:P$49)","v":42.956231213809573},{"$f":"MMULT(Inputs!$H689:$Y689,Inputs!Q$32:Q$49)","v":44.912204288853758}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!H$32:H$49)","v":102.00276829256721},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!I$32:I$49)","v":104.54051832496684},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!J$32:J$49)","v":106.11737271403067},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!K$32:K$49)","v":107.47248195463239},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!L$32:L$49)","v":109.56674169010779},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!M$32:M$49)","v":114.04561533881578},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!N$32:N$49)","v":119.27929191354522},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!O$32:O$49)","v":125.20442752603634},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!P$32:P$49)","v":131.41296851875629},{"$f":"MMULT(Inputs!$H690:$Y690,Inputs!Q$32:Q$49)","v":137.39673899561515}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!H$32:H$49)","v":37.656020278212573},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!I$32:I$49)","v":38.592872956631872},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!J$32:J$49)","v":39.174995009241918},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!K$32:K$49)","v":39.675256148203673},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!L$32:L$49)","v":40.448386999326395},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!M$32:M$49)","v":42.101837780736112},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!N$32:N$49)","v":44.033936629880571},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!O$32:O$49)","v":46.221299095722422},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!P$32:P$49)","v":48.513285376422338},{"$f":"MMULT(Inputs!$H691:$Y691,Inputs!Q$32:Q$49)","v":50.722293878725758}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!H$32:H$49)","v":535.20000000000005},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!I$32:I$49)","v":548.51536231884063},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!J$32:J$49)","v":556.78898550724637},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!K$32:K$49)","v":563.89913043478259},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!L$32:L$49)","v":574.88753623188404},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!M$32:M$49)","v":598.38781192943281},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!N$32:N$49)","v":625.84847549457356},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!O$32:O$49)","v":656.93716683978994},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!P$32:P$49)","v":689.5128625284907},{"$f":"MMULT(Inputs!$H692:$Y692,Inputs!Q$32:Q$49)","v":720.90920610643468}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!H$32:H$49)","v":15.870871582026034},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!I$32:I$49)","v":16.265726599646488},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!J$32:J$49)","v":16.511073406711624},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!K$32:K$49)","v":16.721918319033222},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!L$32:L$49)","v":17.047769547166606},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!M$32:M$49)","v":17.744648952506672},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!N$32:N$49)","v":18.55897007545056},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!O$32:O$49)","v":19.480877078427341},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!P$32:P$49)","v":20.44687984929903},{"$f":"MMULT(Inputs!$H693:$Y693,Inputs!Q$32:Q$49)","v":21.377910000776456}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!H$32:H$49)","v":156.065},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!I$32:I$49)","v":159.94777657004832},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!J$32:J$49)","v":162.36037560386472},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!K$32:K$49)","v":164.43370289855071},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!L$32:L$49)","v":167.63793599033815},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!M$32:M$49)","v":174.49064624209066},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!N$32:N$49)","v":182.49821062791597},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!O$32:O$49)","v":191.56371252401311},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!P$32:P$49)","v":201.06282677598821},{"$f":"MMULT(Inputs!$H694:$Y694,Inputs!Q$32:Q$49)","v":210.21804045403724}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!H$32:H$49)","v":356.76499999999999},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!I$32:I$49)","v":365.64103743961357},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!J$32:J$49)","v":371.15624516908213},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!K$32:K$49)","v":375.89587681159423},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!L$32:L$49)","v":383.22076207729469},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!M$32:M$49)","v":398.88607571562795},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!N$32:N$49)","v":417.19138893838101},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!O$32:O$49)","v":437.9151500889343},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!P$32:P$49)","v":459.63015022417221},{"$f":"MMULT(Inputs!$H695:$Y695,Inputs!Q$32:Q$49)","v":480.55899274395023}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!H$32:H$49)","v":524.0150000000001},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!I$32:I$49)","v":537.05208816425136},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!J$32:J$49)","v":545.15280314009658},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!K$32:K$49)","v":552.11435507246381},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!L$32:L$49)","v":562.87311714975851},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!M$32:M$49)","v":585.8822669435757},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!N$32:N$49)","v":612.7690375304353},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!O$32:O$49)","v":643.20801472636867},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!P$32:P$49)","v":675.10291976432563},{"$f":"MMULT(Inputs!$H696:$Y696,Inputs!Q$32:Q$49)","v":705.84311965221104}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!H$32:H$49)","v":152.69610401723364},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!I$32:I$49)","v":156.49506505920829},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!J$32:J$49)","v":158.85558454160028},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!K$32:K$49)","v":160.8841559717809},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!L$32:L$49)","v":164.0192209093328},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!M$32:M$49)","v":170.7240051812808},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!N$32:N$49)","v":178.55871433697027},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!O$32:O$49)","v":187.42852384259214},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!P$32:P$49)","v":196.72258553413846},{"$f":"MMULT(Inputs!$H697:$Y697,Inputs!Q$32:Q$49)","v":205.68017025898627}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!H$32:H$49)","v":152.69610401723364},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!I$32:I$49)","v":156.49506505920829},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!J$32:J$49)","v":158.85558454160028},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!K$32:K$49)","v":160.8841559717809},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!L$32:L$49)","v":164.0192209093328},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!M$32:M$49)","v":170.7240051812808},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!N$32:N$49)","v":178.55871433697027},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!O$32:O$49)","v":187.42852384259214},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!P$32:P$49)","v":196.72258553413846},{"$f":"MMULT(Inputs!$H698:$Y698,Inputs!Q$32:Q$49)","v":205.68017025898627}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H699:$Y699,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!H$32:H$49)","v":133.80000000000001},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!I$32:I$49)","v":137.12884057971016},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!J$32:J$49)","v":139.19724637681159},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!K$32:K$49)","v":140.97478260869565},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!L$32:L$49)","v":143.72188405797101},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!M$32:M$49)","v":149.5969529823582},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!N$32:N$49)","v":156.46211887364339},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!O$32:O$49)","v":164.23429170994748},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!P$32:P$49)","v":172.37821563212268},{"$f":"MMULT(Inputs!$H700:$Y700,Inputs!Q$32:Q$49)","v":180.22730152660867}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H701:$Y701,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!H$32:H$49)","v":401.40000000000003},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!I$32:I$49)","v":411.38652173913044},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!J$32:J$49)","v":417.5917391304348},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!K$32:K$49)","v":422.92434782608694},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!L$32:L$49)","v":431.16565217391303},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!M$32:M$49)","v":448.79085894707464},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!N$32:N$49)","v":469.3863566209302},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!O$32:O$49)","v":492.70287512984248},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!P$32:P$49)","v":517.13464689636805},{"$f":"MMULT(Inputs!$H702:$Y702,Inputs!Q$32:Q$49)","v":540.68190457982598}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!H$32:H$49)","v":100.35000000000001},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!I$32:I$49)","v":102.84663043478261},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!J$32:J$49)","v":104.3979347826087},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!K$32:K$49)","v":105.73108695652174},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!L$32:L$49)","v":107.79141304347826},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!M$32:M$49)","v":112.19771473676866},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!N$32:N$49)","v":117.34658915523255},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!O$32:O$49)","v":123.17571878246062},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!P$32:P$49)","v":129.28366172409201},{"$f":"MMULT(Inputs!$H703:$Y703,Inputs!Q$32:Q$49)","v":135.1704761449565}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!H$32:H$49)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!I$32:I$49)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!J$32:J$49)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!K$32:K$49)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!L$32:L$49)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!M$32:M$49)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!N$32:N$49)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!O$32:O$49)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!P$32:P$49)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H704:$Y704,Inputs!Q$32:Q$49)","v":45.056825381652168}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!H$32:H$49)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!I$32:I$49)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!J$32:J$49)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!K$32:K$49)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!L$32:L$49)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!M$32:M$49)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!N$32:N$49)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!O$32:O$49)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!P$32:P$49)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H705:$Y705,Inputs!Q$32:Q$49)","v":45.056825381652168}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!H$32:H$49)","v":33.450000000000003},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!I$32:I$49)","v":34.282210144927539},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!J$32:J$49)","v":34.799311594202898},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!K$32:K$49)","v":35.243695652173912},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!L$32:L$49)","v":35.930471014492753},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!M$32:M$49)","v":37.399238245589551},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!N$32:N$49)","v":39.115529718410848},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!O$32:O$49)","v":41.058572927486871},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!P$32:P$49)","v":43.094553908030669},{"$f":"MMULT(Inputs!$H706:$Y706,Inputs!Q$32:Q$49)","v":45.056825381652168}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!H$32:H$49)","v":26.760000000000005},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!I$32:I$49)","v":27.425768115942034},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!J$32:J$49)","v":27.83944927536232},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!K$32:K$49)","v":28.19495652173913},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!L$32:L$49)","v":28.744376811594204},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!M$32:M$49)","v":29.919390596471644},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!N$32:N$49)","v":31.292423774728679},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!O$32:O$49)","v":32.846858341989496},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!P$32:P$49)","v":34.475643126424536},{"$f":"MMULT(Inputs!$H707:$Y707,Inputs!Q$32:Q$49)","v":36.045460305321733}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!H$32:H$49)","v":15.870871582026034},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!I$32:I$49)","v":16.265726599646488},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!J$32:J$49)","v":16.511073406711624},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!K$32:K$49)","v":16.721918319033222},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!L$32:L$49)","v":17.047769547166606},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!M$32:M$49)","v":17.744648952506672},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!N$32:N$49)","v":18.55897007545056},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!O$32:O$49)","v":19.480877078427341},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!P$32:P$49)","v":20.44687984929903},{"$f":"MMULT(Inputs!$H708:$Y708,Inputs!Q$32:Q$49)","v":21.377910000776456}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!H$32:H$49)","v":256.41500000000002},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!I$32:I$49)","v":262.79440700483093},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!J$32:J$49)","v":266.75831038647345},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!K$32:K$49)","v":270.16478985507246},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!L$32:L$49)","v":275.42934903381638},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!M$32:M$49)","v":286.68836097885929},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!N$32:N$49)","v":299.84479978314846},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!O$32:O$49)","v":314.7394313064737},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!P$32:P$49)","v":330.34648850008023},{"$f":"MMULT(Inputs!$H709:$Y709,Inputs!Q$32:Q$49)","v":345.3885165989937}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!H$32:H$49)","v":102.70451722348282},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!I$32:I$49)","v":105.25972622686899},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!J$32:J$49)","v":106.84742890858466},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!K$32:K$49)","v":108.21186090068406},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!L$32:L$49)","v":110.32052852483768},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!M$32:M$49)","v":114.83021550192194},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!N$32:N$49)","v":120.09989822631333},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!O$32:O$49)","v":126.06579702250225},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!P$32:P$49)","v":132.31705094426439},{"$f":"MMULT(Inputs!$H710:$Y710,Inputs!Q$32:Q$49)","v":138.34198799537677}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!H$32:H$49)","v":25.676129305870706},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!I$32:I$49)","v":26.314931556717248},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!J$32:J$49)","v":26.711857227146165},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!K$32:K$49)","v":27.052965225171015},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!L$32:L$49)","v":27.580132131209421},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!M$32:M$49)","v":28.707553875480485},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!N$32:N$49)","v":30.024974556578332},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!O$32:O$49)","v":31.516449255625563},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!P$32:P$49)","v":33.079262736066099},{"$f":"MMULT(Inputs!$H711:$Y711,Inputs!Q$32:Q$49)","v":34.585496998844192}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!H$32:H$49)","v":203.6686666666667},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!I$32:I$49)","v":208.73578566827698},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!J$32:J$49)","v":211.88428679549116},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!K$32:K$49)","v":214.59002995169081},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!L$32:L$49)","v":218.77163301127214},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!M$32:M$49)","v":227.71458857483498},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!N$32:N$49)","v":238.16465721103478},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!O$32:O$49)","v":249.99536034012999},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!P$32:P$49)","v":262.39193826736607},{"$f":"MMULT(Inputs!$H712:$Y712,Inputs!Q$32:Q$49)","v":274.3397174802368}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!H$32:H$49)","v":89.826664318772629},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!I$32:I$49)","v":92.061482295785567},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!J$32:J$49)","v":93.450107058201382},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!K$32:K$49)","v":94.643456463402444},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!L$32:L$49)","v":96.487723725985944},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!M$32:M$49)","v":100.43195275528774},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!N$32:N$49)","v":105.04088363726953},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!O$32:O$49)","v":110.25873386443074},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!P$32:P$49)","v":115.72615927844308},{"$f":"MMULT(Inputs!$H713:$Y713,Inputs!Q$32:Q$49)","v":120.99564510694239}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!H$32:H$49)","v":200.70000000000002},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!I$32:I$49)","v":205.69326086956522},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!J$32:J$49)","v":208.7958695652174},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!K$32:K$49)","v":211.46217391304347},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!L$32:L$49)","v":215.58282608695652},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!M$32:M$49)","v":224.39542947353732},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!N$32:N$49)","v":234.6931783104651},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!O$32:O$49)","v":246.35143756492124},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!P$32:P$49)","v":258.56732344818403},{"$f":"MMULT(Inputs!$H714:$Y714,Inputs!Q$32:Q$49)","v":270.34095228991299}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!H$32:H$49)","v":610.78441606893455},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!I$32:I$49)","v":625.98026023683315},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!J$32:J$49)","v":635.42233816640112},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!K$32:K$49)","v":643.5366238871236},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!L$32:L$49)","v":656.07688363733121},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!M$32:M$49)","v":682.89602072512321},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!N$32:N$49)","v":714.23485734788107},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!O$32:O$49)","v":749.71409537036857},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!P$32:P$49)","v":786.89034213655384},{"$f":"MMULT(Inputs!$H715:$Y715,Inputs!Q$32:Q$49)","v":822.72068103594506}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!H$32:H$49)","v":89.06},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!I$32:I$49)","v":91.27574396135266},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!J$32:J$49)","v":92.652516908212547},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!K$32:K$49)","v":93.835681159420261},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!L$32:L$49)","v":95.664207729468558},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!M$32:M$49)","v":99.574773038929862},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!N$32:N$49)","v":104.14436701709025},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!O$32:O$49)","v":109.31768325626247},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!P$32:P$49)","v":114.73844457546217},{"$f":"MMULT(Inputs!$H716:$Y716,Inputs!Q$32:Q$49)","v":119.96295570971421}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H717:$Y717,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H718:$Y718,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H719:$Y719,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H720:$Y720,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H721:$Y721,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H722:$Y722,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H723:$Y723,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H724:$Y724,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H725:$Y725,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H726:$Y726,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H727:$Y727,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H728:$Y728,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H729:$Y729,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H730:$Y730,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H731:$Y731,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H732:$Y732,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H733:$Y733,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H734:$Y734,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H735:$Y735,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H736:$Y736,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H737:$Y737,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H738:$Y738,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H739:$Y739,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H740:$Y740,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H741:$Y741,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H742:$Y742,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H743:$Y743,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H744:$Y744,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H745:$Y745,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H746:$Y746,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H747:$Y747,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H748:$Y748,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H749:$Y749,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H750:$Y750,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H751:$Y751,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H752:$Y752,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H753:$Y753,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H754:$Y754,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H755:$Y755,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H756:$Y756,Inputs!Q$32:Q$49)","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!H$32:H$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!I$32:I$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!J$32:J$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!K$32:K$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!L$32:L$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!M$32:M$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!N$32:N$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!O$32:O$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!P$32:P$49)","v":0},{"$f":"MMULT(Inputs!$H757:$Y757,Inputs!Q$32:Q$49)","v":0}]
[]
[null,"Revenue, labour ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":670541.85628485994},{"$f":"I8*Inputs!I55","v":414284.09756199038},{"$f":"J8*Inputs!J55","v":366110.57618431328},{"$f":"K8*Inputs!K55","v":370785.77509077644},{"$f":"L8*Inputs!L55","v":378011.08249167417},{"$f":"M8*Inputs!M55","v":393463.43463955593},{"$f":"N8*Inputs!N55","v":411519.89700128563},{"$f":"O8*Inputs!O55","v":431961.92979553051},{"$f":"P8*Inputs!P55","v":453381.72621504829},{"$f":"Q8*Inputs!Q55","v":474026.05240790575}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":494584.06421010947},{"$f":"I9*Inputs!I56","v":601930.37808861735},{"$f":"J9*Inputs!J56","v":541744.64697194286},{"$f":"K9*Inputs!K56","v":548662.67705865204},{"$f":"L9*Inputs!L56","v":559354.17810174811},{"$f":"M9*Inputs!M56","v":582219.48056442814},{"$f":"N9*Inputs!N56","v":608938.16192476347},{"$f":"O9*Inputs!O56","v":639186.84240519791},{"$f":"P9*Inputs!P56","v":670882.34863843129},{"$f":"Q9*Inputs!Q56","v":701430.36864343868}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":230647.37609798374},{"$f":"I10*Inputs!I57","v":294872.71278637566},{"$f":"J10*Inputs!J57","v":257266.51602953495},{"$f":"K10*Inputs!K57","v":260551.78614368034},{"$f":"L10*Inputs!L57","v":265629.02177463233},{"$f":"M10*Inputs!M57","v":276487.41555003013},{"$f":"N10*Inputs!N57","v":289175.7219410534},{"$f":"O10*Inputs!O57","v":303540.37267676246},{"$f":"P10*Inputs!P57","v":318592.09955213417},{"$f":"Q10*Inputs!Q57","v":333098.90219839237}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":61823.008026263684},{"$f":"I11*Inputs!I58","v":21932.685236501035},{"$f":"J11*Inputs!J58","v":14842.297494955648},{"$f":"K11*Inputs!K58","v":15031.832289992228},{"$f":"L11*Inputs!L58","v":15324.749700503307},{"$f":"M11*Inputs!M58","v":15951.195431642787},{"$f":"N11*Inputs!N58","v":16683.213033735607},{"$f":"O11*Inputs!O58","v":17511.942799742355},{"$f":"P11*Inputs!P58","v":18380.311569782523},{"$f":"Q11*Inputs!Q58","v":19217.242406719168}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":249669.84010606486},{"$f":"I12*Inputs!I59","v":260755.2118173397},{"$f":"J12*Inputs!J59","v":286951.22854581586},{"$f":"K12*Inputs!K59","v":290615.56975083548},{"$f":"L12*Inputs!L59","v":296278.64252222952},{"$f":"M12*Inputs!M59","v":308389.9327203171},{"$f":"N12*Inputs!N59","v":322542.28011189081},{"$f":"O12*Inputs!O59","v":338564.39694177808},{"$f":"P12*Inputs!P59","v":355352.86823326995},{"$f":"Q12*Inputs!Q59","v":371533.53918050503}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":11481.3179985181},{"$f":"J13*Inputs!J60","v":13825.434350865582},{"$f":"K13*Inputs!K60","v":14001.983895629361},{"$f":"L13*Inputs!L60","v":14274.833192082475},{"$f":"M13*Inputs!M60","v":14858.360394201445},{"$f":"N13*Inputs!N60","v":15540.226615037669},{"$f":"O13*Inputs!O60","v":16312.17913643326},{"$f":"P13*Inputs!P60","v":17121.054947379136},{"$f":"Q13*Inputs!Q60","v":17900.646674752552}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":66050.079112126085},{"$f":"I14*Inputs!I61","v":514468.48817919748},{"$f":"J14*Inputs!J61","v":649663.43452842883},{"$f":"K14*Inputs!K61","v":657959.57776015927},{"$f":"L14*Inputs!L61","v":670780.89002737938},{"$f":"M14*Inputs!M61","v":698201.09807644074},{"$f":"N14*Inputs!N61","v":730242.30124411162},{"$f":"O14*Inputs!O61","v":766516.70055883145},{"$f":"P14*Inputs!P61","v":804526.14200637373},{"$f":"Q14*Inputs!Q61","v":841159.51107688365}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":5503.12},{"$f":"I15*Inputs!I62","v":9824.5742608695655},{"$f":"J15*Inputs!J62","v":12927.658164251208},{"$f":"K15*Inputs!K62","v":13092.743188405797},{"$f":"L15*Inputs!L62","v":13347.874589371979},{"$f":"M15*Inputs!M62","v":13893.509540657516},{"$f":"N15*Inputs!N62","v":14531.097712791048},{"$f":"O15*Inputs!O62","v":15252.922290766004},{"$f":"P15*Inputs!P62","v":16009.272486778842},{"$f":"Q15*Inputs!Q62","v":16738.240206952541}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":3204.7844625049675},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":10002.178753629632},{"$f":"K17*Inputs!K64","v":10129.905670613523},{"$f":"L17*Inputs!L64","v":10327.301815043178},{"$f":"M17*Inputs!M64","v":10749.461671658017},{"$f":"N17*Inputs!N64","v":11242.766088270346},{"$f":"O17*Inputs!O64","v":11801.244535483138},{"$f":"P17*Inputs!P64","v":12386.435585922813},{"$f":"Q17*Inputs!Q64","v":12950.440709678769}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":858.37428965083109},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":5722.7679168598761},{"$f":"I19*Inputs!I66","v":1955.0486530786195},{"$f":"J19*Inputs!J66","v":1984.5379563539036},{"$f":"K19*Inputs!K66","v":2009.880326356101},{"$f":"L19*Inputs!L66","v":2049.0458072685879},{"$f":"M19*Inputs!M66","v":2132.8067837255471},{"$f":"N19*Inputs!N66","v":2230.6835926606936},{"$f":"O19*Inputs!O66","v":2341.4916179519014},{"$f":"P19*Inputs!P66","v":2457.5997059916913},{"$f":"Q19*Inputs!Q66","v":2569.5042823086869}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":2639.1899354988955},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":32429.018195539298},{"$f":"I21*Inputs!I68","v":33235.827102336531},{"$f":"J21*Inputs!J68","v":49613.448908847589},{"$f":"K21*Inputs!K68","v":50247.008158902529},{"$f":"L21*Inputs!L68","v":51226.145181714695},{"$f":"M21*Inputs!M68","v":53320.169593138678},{"$f":"N21*Inputs!N68","v":55767.089816517342},{"$f":"O21*Inputs!O68","v":58537.290448797532},{"$f":"P21*Inputs!P68","v":61439.992649792279},{"$f":"Q21*Inputs!Q68","v":64237.60705771717}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":17168.303750579627},{"$f":"I23*Inputs!I70","v":5865.1459592358588},{"$f":"J23*Inputs!J70","v":9922.6897817695171},{"$f":"K23*Inputs!K70","v":10049.401631780505},{"$f":"L23*Inputs!L70","v":10245.229036342938},{"$f":"M23*Inputs!M70","v":10664.033918627736},{"$f":"N23*Inputs!N70","v":11153.417963303469},{"$f":"O23*Inputs!O70","v":11707.458089759508},{"$f":"P23*Inputs!P70","v":12287.998529958457},{"$f":"Q23*Inputs!Q70","v":12847.521411543436}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":2575.1228689524933},{"$f":"I24*Inputs!I71","v":2639.1899354988955},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":52821.063778025382},{"$f":"I25*Inputs!I72","v":58299.458018250894},{"$f":"J25*Inputs!J72","v":46497.650290068894},{"$f":"K25*Inputs!K72","v":47091.421073898426},{"$f":"L25*Inputs!L72","v":48009.066830725882},{"$f":"M25*Inputs!M72","v":49971.583384657606},{"$f":"N25*Inputs!N72","v":52264.833367003994},{"$f":"O25*Inputs!O72","v":54861.061266212229},{"$f":"P25*Inputs!P72","v":57581.469437916618},{"$f":"Q25*Inputs!Q72","v":60203.389486755455}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":858.37428965083109},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":1785.9990654715598},{"$f":"K26*Inputs!K73","v":1808.8061118149394},{"$f":"L26*Inputs!L73","v":1844.0533652547076},{"$f":"M26*Inputs!M73","v":1919.4346524687662},{"$f":"N26*Inputs!N73","v":2007.5195836386774},{"$f":"O26*Inputs!O73","v":2107.2420550498282},{"$f":"P26*Inputs!P73","v":2211.7343556726614},{"$f":"Q26*Inputs!Q73","v":2312.4436759878745}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":5722.7679168598761},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":5953.6138690617108},{"$f":"K27*Inputs!K74","v":6029.6409790683028},{"$f":"L27*Inputs!L74","v":6147.1374218057636},{"$f":"M27*Inputs!M74","v":6398.4203511766409},{"$f":"N27*Inputs!N74","v":6692.0507779820809},{"$f":"O27*Inputs!O74","v":7024.4748538557042},{"$f":"P27*Inputs!P74","v":7372.7991179750734},{"$f":"Q27*Inputs!Q74","v":7708.5128469260608}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":12875.614344762465},{"$f":"I28*Inputs!I75","v":9090.5431111628623},{"$f":"J28*Inputs!J75","v":17562.324143803671},{"$f":"K28*Inputs!K75","v":17786.593432846905},{"$f":"L28*Inputs!L75","v":18133.191425004625},{"$f":"M28*Inputs!M75","v":18874.4407492762},{"$f":"N28*Inputs!N75","v":19740.609239113659},{"$f":"O28*Inputs!O75","v":20721.213541323312},{"$f":"P28*Inputs!P75","v":21748.721164114504},{"$f":"Q28*Inputs!Q75","v":22739.029480547433}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":30758.882505073369},{"$f":"I29*Inputs!I76","v":27886.738989108184},{"$f":"J29*Inputs!J76","v":41537.99339967109},{"$f":"K29*Inputs!K76","v":42068.429814108495},{"$f":"L29*Inputs!L76","v":42888.195181875388},{"$f":"M29*Inputs!M76","v":44641.380539746526},{"$f":"N29*Inputs!N76","v":46690.021751426109},{"$f":"O29*Inputs!O76","v":49009.323838060511},{"$f":"P29*Inputs!P76","v":51439.560548426132},{"$f":"Q29*Inputs!Q76","v":53781.814339826735}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":8011.4933700744232},{"$f":"I30*Inputs!I77","v":2639.1899354988955},{"$f":"J30*Inputs!J77","v":3869.6646418550463},{"$f":"K30*Inputs!K77","v":3919.0799089323687},{"$f":"L30*Inputs!L77","v":3995.4489580518666},{"$f":"M30*Inputs!M77","v":4158.7750803489935},{"$f":"N30*Inputs!N77","v":4349.6257645504675},{"$f":"O30*Inputs!O77","v":4565.6911192746284},{"$f":"P30*Inputs!P77","v":4792.091103957433},{"$f":"Q30*Inputs!Q77","v":5010.2946313070615}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":43772.255872604408},{"$f":"I31*Inputs!I78","v":45467.509221372042},{"$f":"J31*Inputs!J78","v":51691.725119590687},{"$f":"K31*Inputs!K78","v":52351.823768668342},{"$f":"L31*Inputs!L78","v":53371.976226333813},{"$f":"M31*Inputs!M78","v":55553.718005017901},{"$f":"N31*Inputs!N78","v":58103.138179552487},{"$f":"O31*Inputs!O78","v":60989.380776253078},{"$f":"P31*Inputs!P78","v":64013.675349152516},{"$f":"Q31*Inputs!Q78","v":66928.480067339944}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":1287.5614344762466},{"$f":"I32*Inputs!I79","v":293.24332616654397},{"$f":"J32*Inputs!J79","v":595.3330218238533},{"$f":"K32*Inputs!K79","v":602.93537060497977},{"$f":"L32*Inputs!L79","v":614.68445508490254},{"$f":"M32*Inputs!M79","v":639.81155082292207},{"$f":"N32*Inputs!N79","v":669.17319454622577},{"$f":"O32*Inputs!O79","v":702.41401834994281},{"$f":"P32*Inputs!P79","v":737.24478522422044},{"$f":"Q32*Inputs!Q79","v":770.8145586626249}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":9760.0300256482806},{"$f":"I33*Inputs!I80","v":10002.852028701849},{"$f":"J33*Inputs!J80","v":7384.5321599415265},{"$f":"K33*Inputs!K80","v":7478.8319669526209},{"$f":"L33*Inputs!L80","v":7624.5680323334018},{"$f":"M33*Inputs!M80","v":7936.2454292882721},{"$f":"N33*Inputs!N80","v":8300.448311364642},{"$f":"O33*Inputs!O80","v":8712.7686823218683},{"$f":"P33*Inputs!P80","v":9144.8107641646457},{"$f":"Q33*Inputs!Q80","v":9561.2114381914198}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":572.24952643388735},{"$f":"I34*Inputs!I81","v":293.24332616654397},{"$f":"J34*Inputs!J81","v":297.66651091192665},{"$f":"K34*Inputs!K81","v":301.46768530248988},{"$f":"L34*Inputs!L81","v":307.34222754245127},{"$f":"M34*Inputs!M81","v":319.90577541146104},{"$f":"N34*Inputs!N81","v":334.58659727311289},{"$f":"O34*Inputs!O81","v":351.2070091749714},{"$f":"P34*Inputs!P81","v":368.62239261211022},{"$f":"Q34*Inputs!Q81","v":385.40727933131245}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":33716.467361330426},{"$f":"I35*Inputs!I82","v":33949.073551957787},{"$f":"J35*Inputs!J82","v":22153.59647982458},{"$f":"K35*Inputs!K82","v":22436.495900857863},{"$f":"L35*Inputs!L82","v":22873.704097000205},{"$f":"M35*Inputs!M82","v":23808.736287864816},{"$f":"N35*Inputs!N82","v":24901.344934093922},{"$f":"O35*Inputs!O82","v":26138.306046965605},{"$f":"P35*Inputs!P82","v":27434.432292493937},{"$f":"Q35*Inputs!Q82","v":28683.634314574258}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":140069.09345192308},{"$f":"J36*Inputs!J83","v":141759.94444830925},{"$f":"K36*Inputs!K83","v":143570.20610251333},{"$f":"L36*Inputs!L83","v":146367.88320446509},{"$f":"M36*Inputs!M83","v":152351.11538778403},{"$f":"N36*Inputs!N83","v":159342.67276918882},{"$f":"O36*Inputs!O83","v":167257.93559367431},{"$f":"P36*Inputs!P83","v":175551.79364653831},{"$f":"Q36*Inputs!Q83","v":183545.38554102351}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":656717.34459058719},{"$f":"I37*Inputs!I84","v":451924.93255214364},{"$f":"J37*Inputs!J84","v":512689.02849242598},{"$f":"K37*Inputs!K84","v":519236.02096214588},{"$f":"L37*Inputs!L84","v":529354.10023353109},{"$f":"M37*Inputs!M84","v":550993.05831332167},{"$f":"N37*Inputs!N84","v":576278.72539982712},{"$f":"O37*Inputs!O84","v":604905.06567909697},{"$f":"P37*Inputs!P84","v":634900.63349710929},{"$f":"Q37*Inputs!Q84","v":663810.2586983447}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":19771.32},{"$f":"I38*Inputs!I85","v":19806.836439613526},{"$f":"J38*Inputs!J85","v":22421.909091787438},{"$f":"K38*Inputs!K85","v":22708.234840579702},{"$f":"L38*Inputs!L85","v":23150.73827053139},{"$f":"M38*Inputs!M85","v":24097.095075421028},{"$f":"N38*Inputs!N85","v":25202.93681813584},{"$f":"O38*Inputs!O85","v":26454.879348015518},{"$f":"P38*Inputs!P85","v":27766.703587261843},{"$f":"Q38*Inputs!Q85","v":29031.035281750839}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":1424.96},{"$f":"I39*Inputs!I86","v":1460.4119033816426},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":750.68544927536209},{"$f":"L39*Inputs!L86","v":765.31366183574846},{"$f":"M39*Inputs!M86","v":796.5981843114389},{"$f":"N39*Inputs!N86","v":833.15493613672197},{"$f":"O39*Inputs!O86","v":874.54146605009976},{"$f":"P39*Inputs!P86","v":917.90755660369734},{"$f":"Q39*Inputs!Q86","v":959.70364567771367}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":26718},{"$f":"I40*Inputs!I87","v":4016.1327342995169},{"$f":"J40*Inputs!J87","v":1482.4402705314008},{"$f":"K40*Inputs!K87","v":1501.3708985507242},{"$f":"L40*Inputs!L87","v":1530.6273236714969},{"$f":"M40*Inputs!M87","v":1593.1963686228778},{"$f":"N40*Inputs!N87","v":1666.3098722734439},{"$f":"O40*Inputs!O87","v":1749.0829321001995},{"$f":"P40*Inputs!P87","v":1835.8151132073947},{"$f":"Q40*Inputs!Q87","v":1919.4072913554273}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":1068.72},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":890.6},{"$f":"I42*Inputs!I89","v":7210.7837729468602},{"$f":"J42*Inputs!J89","v":8060.7689710144914},{"$f":"K42*Inputs!K89","v":8163.7042608695629},{"$f":"L42*Inputs!L89","v":8322.7860724637649},{"$f":"M42*Inputs!M89","v":8663.0052543868987},{"$f":"N42*Inputs!N89","v":9060.559930486852},{"$f":"O42*Inputs!O89","v":9510.6384432948344},{"$f":"P42*Inputs!P89","v":9982.2446780652081},{"$f":"Q42*Inputs!Q89","v":10436.777146745137}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":11666.86},{"$f":"I43*Inputs!I90","v":14695.394777777778},{"$f":"J43*Inputs!J90","v":13805.225019323669},{"$f":"K43*Inputs!K90","v":13981.516492753619},{"$f":"L43*Inputs!L90","v":14253.966951690814},{"$f":"M43*Inputs!M90","v":14836.641182800549},{"$f":"N43*Inputs!N90","v":15517.510685546447},{"$f":"O43*Inputs!O90","v":16288.334805183107},{"$f":"P43*Inputs!P90","v":17096.028241743865},{"$f":"Q43*Inputs!Q90","v":17874.480400747416}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":18702.600000000002},{"$f":"I44*Inputs!I91","v":16247.082425120774},{"$f":"J44*Inputs!J91","v":14083.182570048308},{"$f":"K44*Inputs!K91","v":14263.02353623188},{"$f":"L44*Inputs!L91","v":14540.95957487922},{"$f":"M44*Inputs!M91","v":15135.365501917338},{"$f":"N44*Inputs!N91","v":15829.943786597718},{"$f":"O44*Inputs!O91","v":16616.287854951894},{"$f":"P44*Inputs!P91","v":17440.243575470249},{"$f":"Q44*Inputs!Q91","v":18234.369267876558}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":4898.3},{"$f":"I45*Inputs!I92","v":5932.9233574879227},{"$f":"J45*Inputs!J92","v":4539.9733285024149},{"$f":"K45*Inputs!K92","v":4597.9483768115924},{"$f":"L45*Inputs!L92","v":4687.546178743959},{"$f":"M45*Inputs!M92","v":4879.1638789075632},{"$f":"N45*Inputs!N92","v":5103.073983837422},{"$f":"O45*Inputs!O92","v":5356.5664795568609},{"$f":"P45*Inputs!P92","v":5622.1837841976467},{"$f":"Q45*Inputs!Q92","v":5878.1848297759961}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":1603.08},{"$f":"I46*Inputs!I93","v":1642.9633913043479},{"$f":"J46*Inputs!J93","v":1667.7453043478258},{"$f":"K46*Inputs!K93","v":1689.0422608695646},{"$f":"L46*Inputs!L93","v":1721.955739130434},{"$f":"M46*Inputs!M93","v":1792.3459147007375},{"$f":"N46*Inputs!N93","v":1874.5986063076243},{"$f":"O46*Inputs!O93","v":1967.7182986127245},{"$f":"P46*Inputs!P93","v":2065.2920023583192},{"$f":"Q46*Inputs!Q93","v":2159.3332027748556}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":801.54},{"$f":"I47*Inputs!I94","v":1642.9633913043479},{"$f":"J47*Inputs!J94","v":3335.4906086956516},{"$f":"K47*Inputs!K94","v":1689.0422608695646},{"$f":"L47*Inputs!L94","v":1721.955739130434},{"$f":"M47*Inputs!M94","v":1792.3459147007375},{"$f":"N47*Inputs!N94","v":1874.5986063076243},{"$f":"O47*Inputs!O94","v":1967.7182986127245},{"$f":"P47*Inputs!P94","v":2065.2920023583192},{"$f":"Q47*Inputs!Q94","v":2159.3332027748556}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":9618.48},{"$f":"I48*Inputs!I95","v":8397.3684444444443},{"$f":"J48*Inputs!J95","v":7412.2013526570036},{"$f":"K48*Inputs!K95","v":7506.8544927536204},{"$f":"L48*Inputs!L95","v":7653.1366183574846},{"$f":"M48*Inputs!M95","v":7965.9818431143885},{"$f":"N48*Inputs!N95","v":8331.5493613672188},{"$f":"O48*Inputs!O95","v":8745.4146605009973},{"$f":"P48*Inputs!P95","v":9179.0755660369741},{"$f":"Q48*Inputs!Q95","v":9597.0364567771358}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":1335.9},{"$f":"I49*Inputs!I96","v":2281.8935990338164},{"$f":"J49*Inputs!J96","v":2316.3129227053137},{"$f":"K49*Inputs!K96","v":2345.8920289855064},{"$f":"L49*Inputs!L96","v":2391.6051932367141},{"$f":"M49*Inputs!M96","v":2489.3693259732463},{"$f":"N49*Inputs!N96","v":2603.6091754272556},{"$f":"O49*Inputs!O96","v":2732.9420814065616},{"$f":"P49*Inputs!P96","v":2868.4611143865545},{"$f":"Q49*Inputs!Q96","v":2999.0738927428547}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":1335.9},{"$f":"I50*Inputs!I97","v":1369.1361594202899},{"$f":"J50*Inputs!J97","v":3242.8380917874392},{"$f":"K50*Inputs!K97","v":3284.2488405797089},{"$f":"L50*Inputs!L97","v":3348.2472705313994},{"$f":"M50*Inputs!M97","v":3485.1170563625451},{"$f":"N50*Inputs!N97","v":3645.0528455981585},{"$f":"O50*Inputs!O97","v":3826.1189139691865},{"$f":"P50*Inputs!P97","v":4015.8455601411761},{"$f":"Q50*Inputs!Q97","v":4198.7034498399971}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":2671.8},{"$f":"I51*Inputs!I98","v":2464.4450869565221},{"$f":"J51*Inputs!J98","v":1111.8302028985506},{"$f":"K51*Inputs!K98","v":1126.0281739130432},{"$f":"L51*Inputs!L98","v":1147.9704927536227},{"$f":"M51*Inputs!M98","v":1194.8972764671585},{"$f":"N51*Inputs!N98","v":1249.732404205083},{"$f":"O51*Inputs!O98","v":1311.8121990751497},{"$f":"P51*Inputs!P98","v":1376.8613349055461},{"$f":"Q51*Inputs!Q98","v":1439.5554685165705}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":547.65446376811599},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":1781.2},{"$f":"I53*Inputs!I100","v":3285.9267826086957},{"$f":"J53*Inputs!J100","v":2223.6604057971012},{"$f":"K53*Inputs!K100","v":2252.0563478260865},{"$f":"L53*Inputs!L100","v":2295.9409855072454},{"$f":"M53*Inputs!M100","v":2389.7945529343169},{"$f":"N53*Inputs!N100","v":2499.4648084101659},{"$f":"O53*Inputs!O100","v":2623.6243981502994},{"$f":"P53*Inputs!P100","v":2753.7226698110921},{"$f":"Q53*Inputs!Q100","v":2879.110937033141}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":90395.900000000009},{"$f":"I54*Inputs!I101","v":107340.27489855074},{"$f":"J54*Inputs!J101","v":108959.35988405795},{"$f":"K54*Inputs!K101","v":110350.76104347823},{"$f":"L54*Inputs!L101","v":112501.10828985502},{"$f":"M54*Inputs!M101","v":117099.93309378152},{"$f":"N54*Inputs!N101","v":122473.77561209814},{"$f":"O54*Inputs!O101","v":128557.59550936466},{"$f":"P54*Inputs!P101","v":134932.41082074351},{"$f":"Q54*Inputs!Q101","v":141076.43591462393}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":39898.880000000005},{"$f":"I55*Inputs!I102","v":40161.327342995173},{"$f":"J55*Inputs!J102","v":32613.685951690815},{"$f":"K55*Inputs!K102","v":33030.159768115933},{"$f":"L55*Inputs!L102","v":33673.801120772929},{"$f":"M55*Inputs!M102","v":35050.320109703309},{"$f":"N55*Inputs!N102","v":36658.817190015769},{"$f":"O55*Inputs!O102","v":38479.824506204386},{"$f":"P55*Inputs!P102","v":40387.932490562685},{"$f":"Q55*Inputs!Q102","v":42226.960409819403}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":86922.559999999998},{"$f":"I56*Inputs!I103","v":102959.0391884058},{"$f":"J56*Inputs!J103","v":100064.71826086954},{"$f":"K56*Inputs!K103","v":101342.53565217389},{"$f":"L56*Inputs!L103","v":103317.34434782605},{"$f":"M56*Inputs!M103","v":107540.75488204425},{"$f":"N56*Inputs!N103","v":112475.91637845746},{"$f":"O56*Inputs!O103","v":118063.09791676347},{"$f":"P56*Inputs!P103","v":123917.52014149915},{"$f":"Q56*Inputs!Q103","v":129559.99216649134}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":24491.5},{"$f":"I57*Inputs!I104","v":31033.752946859902},{"$f":"J57*Inputs!J104","v":23163.129227053138},{"$f":"K57*Inputs!K104","v":23458.920289855065},{"$f":"L57*Inputs!L104","v":23916.05193236714},{"$f":"M57*Inputs!M104","v":24893.693259732463},{"$f":"N57*Inputs!N104","v":26036.091754272558},{"$f":"O57*Inputs!O104","v":27329.420814065616},{"$f":"P57*Inputs!P104","v":28684.611143865543},{"$f":"Q57*Inputs!Q104","v":29990.738927428549}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":53388.872759283695},{"$f":"I58*Inputs!I105","v":41037.859985079835},{"$f":"J58*Inputs!J105","v":62485.292112563809},{"$f":"K58*Inputs!K105","v":63283.22363478136},{"$f":"L58*Inputs!L105","v":64516.390532753954},{"$f":"M58*Inputs!M105","v":67153.694125154143},{"$f":"N58*Inputs!N105","v":70235.449743774079},{"$f":"O58*Inputs!O105","v":73724.358487781385},{"$f":"P58*Inputs!P105","v":77380.145354728942},{"$f":"Q58*Inputs!Q105","v":80903.580176175703}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":235244.72059559377},{"$f":"I59*Inputs!I106","v":225708.22991793911},{"$f":"J59*Inputs!J106","v":265562.49147839623},{"$f":"K59*Inputs!K106","v":268953.70044782077},{"$f":"L59*Inputs!L106","v":274194.65976420429},{"$f":"M59*Inputs!M106","v":285403.20003190509},{"$f":"N59*Inputs!N106","v":298500.66141103988},{"$f":"O59*Inputs!O106","v":313328.52357307088},{"$f":"P59*Inputs!P106","v":328865.617757598},{"$f":"Q59*Inputs!Q106","v":343840.21574874676}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":116788.15916093308},{"$f":"I60*Inputs!I107","v":181250.54826743595},{"$f":"J60*Inputs!J107","v":168363.14819218582},{"$f":"K60*Inputs!K107","v":170513.13034927199},{"$f":"L60*Inputs!L107","v":173835.83004658704},{"$f":"M60*Inputs!M107","v":180941.89805944311},{"$f":"N60*Inputs!N107","v":189245.51736516907},{"$f":"O60*Inputs!O107","v":198646.18814763316},{"$f":"P60*Inputs!P107","v":208496.50276135298},{"$f":"Q60*Inputs!Q107","v":217990.20214136233}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":5005.2068211828464},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":5207.1076760469841},{"$f":"K61*Inputs!K108","v":5273.601969565113},{"$f":"L61*Inputs!L108","v":5376.3658777294959},{"$f":"M61*Inputs!M108","v":5596.1411770961786},{"$f":"N61*Inputs!N108","v":5852.9541453145066},{"$f":"O61*Inputs!O108","v":6143.6965406484487},{"$f":"P61*Inputs!P108","v":6448.3454462274112},{"$f":"Q61*Inputs!Q108","v":6741.9650146813092}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":116788.15916093308},{"$f":"I62*Inputs!I109","v":141118.9410236933},{"$f":"J62*Inputs!J109","v":170098.85075086815},{"$f":"K62*Inputs!K109","v":172270.99767246036},{"$f":"L62*Inputs!L109","v":175627.95200583019},{"$f":"M62*Inputs!M109","v":182807.2784518085},{"$f":"N62*Inputs!N109","v":191196.5020802739},{"$f":"O62*Inputs!O109","v":200694.08699451596},{"$f":"P62*Inputs!P109","v":210645.95124342878},{"$f":"Q62*Inputs!Q109","v":220237.52381292277}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":19963.296171844224},{"$f":"I63*Inputs!I110","v":13266.549564142189},{"$f":"J63*Inputs!J110","v":12568.880597354788},{"$f":"K63*Inputs!K110","v":12729.384064467513},{"$f":"L63*Inputs!L110","v":12977.43487727809},{"$f":"M63*Inputs!M110","v":13507.926979197669},{"$f":"N63*Inputs!N110","v":14127.820350759155},{"$f":"O63*Inputs!O110","v":14829.612339496254},{"$f":"P63*Inputs!P110","v":15564.97176675582},{"$f":"Q63*Inputs!Q110","v":16273.708656127292}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":529.70495918499773},{"$f":"N64*Inputs!N111","v":554.01369238941209},{"$f":"O64*Inputs!O111","v":581.53402895347779},{"$f":"P64*Inputs!P111","v":610.37069175175179},{"$f":"Q64*Inputs!Q111","v":638.16336827684506}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":1570.91},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":29133.24},{"$f":"I66*Inputs!I113","v":26198.977432367148},{"$f":"J66*Inputs!J113","v":22285.603985507245},{"$f":"K66*Inputs!K113","v":22570.189130434777},{"$f":"L66*Inputs!L113","v":23010.002536231881},{"$f":"M66*Inputs!M113","v":23950.60634014638},{"$f":"N66*Inputs!N113","v":25049.725556440597},{"$f":"O66*Inputs!O113","v":26294.057398091478},{"$f":"P66*Inputs!P113","v":27597.906921999365},{"$f":"Q66*Inputs!Q113","v":28854.552613245491}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":12138.85},{"$f":"I68*Inputs!I115","v":10684.499176328502},{"$f":"J68*Inputs!J115","v":10994.231299516907},{"$f":"K68*Inputs!K115","v":11134.626637681158},{"$f":"L68*Inputs!L115","v":11351.601251207727},{"$f":"M68*Inputs!M115","v":11815.632461138881},{"$f":"N68*Inputs!N115","v":12357.864607844029},{"$f":"O68*Inputs!O115","v":12971.734983058463},{"$f":"P68*Inputs!P115","v":13614.967414853019},{"$f":"Q68*Inputs!Q115","v":14234.912622534443}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":9282.65},{"$f":"I69*Inputs!I116","v":8781.7801449275357},{"$f":"J69*Inputs!J116","v":9805.6657536231869},{"$f":"K69*Inputs!K116","v":9930.8832173913033},{"$f":"L69*Inputs!L116","v":10124.401115942028},{"$f":"M69*Inputs!M116","v":10538.266789664407},{"$f":"N69*Inputs!N116","v":11021.879244833863},{"$f":"O69*Inputs!O116","v":11569.38525516025},{"$f":"P69*Inputs!P116","v":12143.07904567972},{"$f":"Q69*Inputs!Q116","v":12696.003149828017}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":10139.51},{"$f":"I70*Inputs!I117","v":10391.773171497585},{"$f":"J70*Inputs!J117","v":12925.650311594201},{"$f":"K70*Inputs!K117","v":13090.709695652171},{"$f":"L70*Inputs!L117","v":13345.801471014491},{"$f":"M70*Inputs!M117","v":13891.351677284902},{"$f":"N70*Inputs!N117","v":14528.840822735547},{"$f":"O70*Inputs!O117","v":15250.553290893058},{"$f":"P70*Inputs!P117","v":16006.786014759631},{"$f":"Q70*Inputs!Q117","v":16735.640515682386}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":285.62},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":297.14138647342992},{"$f":"K71*Inputs!K118","v":300.93585507246371},{"$f":"L71*Inputs!L118","v":306.80003381642507},{"$f":"M71*Inputs!M118","v":319.34141786861841},{"$f":"N71*Inputs!N118","v":333.9963407525413},{"$f":"O71*Inputs!O118","v":350.58743197455306},{"$f":"P71*Inputs!P118","v":367.97209229332486},{"$f":"Q71*Inputs!Q118","v":384.72736817660655}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":142.81},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":150.46792753623185},{"$f":"L72*Inputs!L119","v":153.40001690821254},{"$f":"M72*Inputs!M119","v":159.6707089343092},{"$f":"N72*Inputs!N119","v":166.99817037627065},{"$f":"O72*Inputs!O119","v":175.29371598727653},{"$f":"P72*Inputs!P119","v":183.98604614666243},{"$f":"Q72*Inputs!Q119","v":192.36368408830327}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":8140.17},{"$f":"I73*Inputs!I120","v":8928.1431473429948},{"$f":"J73*Inputs!J120","v":6091.3984227053134},{"$f":"K73*Inputs!K120","v":6169.1850289855065},{"$f":"L73*Inputs!L120","v":6289.4006932367138},{"$f":"M73*Inputs!M120","v":6546.4990663066774},{"$f":"N73*Inputs!N120","v":6846.9249854270965},{"$f":"O73*Inputs!O120","v":7187.0423554783374},{"$f":"P73*Inputs!P120","v":7543.4278920131601},{"$f":"Q73*Inputs!Q120","v":7886.9110476204341}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":4284.3},{"$f":"I74*Inputs!I121","v":5708.1570942028984},{"$f":"J74*Inputs!J121","v":7577.1053550724628},{"$f":"K74*Inputs!K121","v":7673.8643043478241},{"$f":"L74*Inputs!L121","v":7823.4008623188392},{"$f":"M74*Inputs!M121","v":8143.2061556497692},{"$f":"N74*Inputs!N121","v":8516.9066891898037},{"$f":"O74*Inputs!O121","v":8939.9795153511022},{"$f":"P74*Inputs!P121","v":9383.2883534797838},{"$f":"Q74*Inputs!Q121","v":9810.5478885034663}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":714.05},{"$f":"I75*Inputs!I122","v":1317.2670217391305},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":5426.78},{"$f":"I76*Inputs!I123","v":8049.9651328502414},{"$f":"J76*Inputs!J123","v":8022.817434782608},{"$f":"K76*Inputs!K123","v":8125.2680869565202},{"$f":"L76*Inputs!L123","v":8283.6009130434777},{"$f":"M76*Inputs!M123","v":8622.2182824526972},{"$f":"N76*Inputs!N123","v":9017.9012003186144},{"$f":"O76*Inputs!O123","v":9465.860663312933},{"$f":"P76*Inputs!P123","v":9935.2464919197719},{"$f":"Q76*Inputs!Q123","v":10387.638940768376}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":1428.1},{"$f":"I77*Inputs!I124","v":1463.6300241545894},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":16565.96},{"$f":"I78*Inputs!I125","v":2927.2600483091787},{"$f":"J78*Inputs!J125","v":1485.7069323671496},{"$f":"K78*Inputs!K125","v":1504.6792753623185},{"$f":"L78*Inputs!L125","v":1534.0001690821255},{"$f":"M78*Inputs!M125","v":1596.7070893430921},{"$f":"N78*Inputs!N125","v":1669.9817037627065},{"$f":"O78*Inputs!O125","v":1752.9371598727653},{"$f":"P78*Inputs!P125","v":1839.8604614666242},{"$f":"Q78*Inputs!Q125","v":1923.6368408830326}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":856.86},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":3855.87},{"$f":"I80*Inputs!I127","v":11416.314188405797},{"$f":"J80*Inputs!J127","v":12777.079618357486},{"$f":"K80*Inputs!K127","v":12940.241768115939},{"$f":"L80*Inputs!L127","v":13192.401454106279},{"$f":"M80*Inputs!M127","v":13731.680968350591},{"$f":"N80*Inputs!N127","v":14361.842652359275},{"$f":"O80*Inputs!O127","v":15075.259574905782},{"$f":"P80*Inputs!P127","v":15822.79996861297},{"$f":"Q80*Inputs!Q127","v":16543.276831594081}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":571.24},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":7283.31},{"$f":"I82*Inputs!I129","v":9513.595157004831},{"$f":"J82*Inputs!J129","v":7279.9639685990333},{"$f":"K82*Inputs!K129","v":7372.9284492753613},{"$f":"L82*Inputs!L129","v":7516.6008285024145},{"$f":"M82*Inputs!M129","v":7823.8647377811512},{"$f":"N82*Inputs!N129","v":8182.9103484372617},{"$f":"O82*Inputs!O129","v":8589.3920833765496},{"$f":"P82*Inputs!P129","v":9015.3162611864591},{"$f":"Q82*Inputs!Q129","v":9425.8205203268608}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":2142.1499999999996},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":752.33963768115927},{"$f":"L83*Inputs!L130","v":767.00008454106273},{"$f":"M83*Inputs!M130","v":798.35354467154605},{"$f":"N83*Inputs!N130","v":834.99085188135325},{"$f":"O83*Inputs!O130","v":876.46857993638264},{"$f":"P83*Inputs!P130","v":919.9302307333121},{"$f":"Q83*Inputs!Q130","v":961.81842044151631}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":856.86},{"$f":"I84*Inputs!I131","v":585.45200966183575},{"$f":"J84*Inputs!J131","v":891.4241594202897},{"$f":"K84*Inputs!K131","v":902.80756521739113},{"$f":"L84*Inputs!L131","v":920.40010144927521},{"$f":"M84*Inputs!M131","v":958.02425360585517},{"$f":"N84*Inputs!N131","v":1001.9890222576239},{"$f":"O84*Inputs!O131","v":1051.7622959236592},{"$f":"P84*Inputs!P131","v":1103.9162768799747},{"$f":"Q84*Inputs!Q131","v":1154.1821045298198}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":4712.7300000000005},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":6147.2461014492756},{"$f":"J86*Inputs!J133","v":6239.9691159420281},{"$f":"K86*Inputs!K133","v":6319.6529565217379},{"$f":"L86*Inputs!L133","v":6442.8007101449266},{"$f":"M86*Inputs!M133","v":6706.1697752409864},{"$f":"N86*Inputs!N133","v":7013.9231558033671},{"$f":"O86*Inputs!O133","v":7362.3360714656137},{"$f":"P86*Inputs!P133","v":7727.4139381598234},{"$f":"Q86*Inputs!Q133","v":8079.2747317087378}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":1170.9040193236715},{"$f":"J87*Inputs!J134","v":594.28277294685984},{"$f":"K87*Inputs!K134","v":601.87171014492742},{"$f":"L87*Inputs!L134","v":613.60006763285014},{"$f":"M87*Inputs!M134","v":638.68283573723681},{"$f":"N87*Inputs!N134","v":667.9926815050826},{"$f":"O87*Inputs!O134","v":701.17486394910611},{"$f":"P87*Inputs!P134","v":735.94418458664973},{"$f":"Q87*Inputs!Q134","v":769.45473635321309}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":714.05},{"$f":"I89*Inputs!I136","v":2195.4450362318839},{"$f":"J89*Inputs!J136","v":3714.267330917874},{"$f":"K89*Inputs!K136","v":3761.6981884057964},{"$f":"L89*Inputs!L136","v":3835.0004227053137},{"$f":"M89*Inputs!M136","v":3991.7677233577301},{"$f":"N89*Inputs!N136","v":4174.9542594067661},{"$f":"O89*Inputs!O136","v":4382.342899681913},{"$f":"P89*Inputs!P136","v":4599.6511536665603},{"$f":"Q89*Inputs!Q136","v":4809.0921022075818}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":5712.4},{"$f":"I90*Inputs!I137","v":7903.6021304347823},{"$f":"J90*Inputs!J137","v":6537.1105024154585},{"$f":"K90*Inputs!K137","v":6620.5888115942016},{"$f":"L90*Inputs!L137","v":6749.6007439613513},{"$f":"M90*Inputs!M137","v":7025.5111931096053},{"$f":"N90*Inputs!N137","v":7347.9194965559091},{"$f":"O90*Inputs!O137","v":7712.9235034401672},{"$f":"P90*Inputs!P137","v":8095.3860304531472},{"$f":"Q90*Inputs!Q137","v":8464.0020998853433}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":1285.29},{"$f":"I91*Inputs!I138","v":1756.3560289855072},{"$f":"J91*Inputs!J138","v":891.4241594202897},{"$f":"K91*Inputs!K138","v":902.80756521739113},{"$f":"L91*Inputs!L138","v":920.40010144927521},{"$f":"M91*Inputs!M138","v":958.02425360585517},{"$f":"N91*Inputs!N138","v":1001.9890222576239},{"$f":"O91*Inputs!O138","v":1051.7622959236592},{"$f":"P91*Inputs!P138","v":1103.9162768799747},{"$f":"Q91*Inputs!Q138","v":1154.1821045298198}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":1713.72},{"$f":"I92*Inputs!I139","v":1756.3560289855072},{"$f":"J92*Inputs!J139","v":4159.9794106280187},{"$f":"K92*Inputs!K139","v":4213.1019710144919},{"$f":"L92*Inputs!L139","v":4295.2004734299508},{"$f":"M92*Inputs!M139","v":4470.7798501606576},{"$f":"N92*Inputs!N139","v":4675.9487705355787},{"$f":"O92*Inputs!O139","v":4908.2240476437428},{"$f":"P92*Inputs!P139","v":5151.6092921065483},{"$f":"Q92*Inputs!Q139","v":5386.1831544724919}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":2427.77},{"$f":"I93*Inputs!I140","v":292.72600483091787},{"$f":"J93*Inputs!J140","v":594.28277294685984},{"$f":"K93*Inputs!K140","v":601.87171014492742},{"$f":"L93*Inputs!L140","v":613.60006763285014},{"$f":"M93*Inputs!M140","v":638.68283573723681},{"$f":"N93*Inputs!N140","v":667.9926815050826},{"$f":"O93*Inputs!O140","v":701.17486394910611},{"$f":"P93*Inputs!P140","v":735.94418458664973},{"$f":"Q93*Inputs!Q140","v":769.45473635321309}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":585.45200966183575},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":2570.58},{"$f":"I95*Inputs!I142","v":4390.8900724637679},{"$f":"J95*Inputs!J142","v":2674.2724782608693},{"$f":"K95*Inputs!K142","v":2708.4226956521734},{"$f":"L95*Inputs!L142","v":2761.2003043478257},{"$f":"M95*Inputs!M142","v":2874.0727608175657},{"$f":"N95*Inputs!N142","v":3005.9670667728715},{"$f":"O95*Inputs!O142","v":3155.2868877709775},{"$f":"P95*Inputs!P142","v":3311.7488306399241},{"$f":"Q95*Inputs!Q142","v":3462.5463135894593}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":102823.2},{"$f":"I96*Inputs!I143","v":122944.9220289855},{"$f":"J96*Inputs!J143","v":123313.67538647342},{"$f":"K96*Inputs!K143","v":124888.37985507245},{"$f":"L96*Inputs!L143","v":127322.01403381642},{"$f":"M96*Inputs!M143","v":132526.68841547664},{"$f":"N96*Inputs!N143","v":138608.48141230465},{"$f":"O96*Inputs!O143","v":145493.78426943952},{"$f":"P96*Inputs!P143","v":152708.41830172981},{"$f":"Q96*Inputs!Q143","v":159661.85779329171}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":32275.06},{"$f":"I97*Inputs!I144","v":31907.134526570047},{"$f":"J97*Inputs!J144","v":25554.159236714971},{"$f":"K97*Inputs!K144","v":25880.483536231877},{"$f":"L97*Inputs!L144","v":26384.802908212558},{"$f":"M97*Inputs!M144","v":27463.361936701182},{"$f":"N97*Inputs!N144","v":28723.68530471855},{"$f":"O97*Inputs!O144","v":30150.519149811564},{"$f":"P97*Inputs!P144","v":31645.599937225939},{"$f":"Q97*Inputs!Q144","v":33086.553663188162}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":106250.64},{"$f":"I98*Inputs!I145","v":124701.27805797101},{"$f":"J98*Inputs!J145","v":122125.10984057969},{"$f":"K98*Inputs!K145","v":123684.63643478259},{"$f":"L98*Inputs!L145","v":126094.81389855071},{"$f":"M98*Inputs!M145","v":131249.32274400216},{"$f":"N98*Inputs!N145","v":137272.49604929448},{"$f":"O98*Inputs!O145","v":144091.4345415413},{"$f":"P98*Inputs!P145","v":151236.52993255653},{"$f":"Q98*Inputs!Q145","v":158122.9483205853}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":23563.65},{"$f":"I99*Inputs!I146","v":28540.785471014493},{"$f":"J99*Inputs!J146","v":21839.891905797096},{"$f":"K99*Inputs!K146","v":22118.785347826084},{"$f":"L99*Inputs!L146","v":22549.802485507244},{"$f":"M99*Inputs!M146","v":23471.594213343451},{"$f":"N99*Inputs!N146","v":24548.731045311786},{"$f":"O99*Inputs!O146","v":25768.176250129651},{"$f":"P99*Inputs!P146","v":27045.948783559379},{"$f":"Q99*Inputs!Q146","v":28277.461560980584}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":2427.77},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":29133.24},{"$f":"I101*Inputs!I148","v":27955.333461352657},{"$f":"J101*Inputs!J148","v":23325.598838164249},{"$f":"K101*Inputs!K148","v":23623.4646231884},{"$f":"L101*Inputs!L148","v":24083.802654589366},{"$f":"M101*Inputs!M148","v":25068.301302686545},{"$f":"N101*Inputs!N148","v":26218.712749074493},{"$f":"O101*Inputs!O148","v":27521.113410002414},{"$f":"P101*Inputs!P148","v":28885.809245026001},{"$f":"Q101*Inputs!Q148","v":30201.098401863615}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":11996.04},{"$f":"I102*Inputs!I149","v":11709.040193236715},{"$f":"J102*Inputs!J149","v":11291.372685990336},{"$f":"K102*Inputs!K149","v":11435.562492753621},{"$f":"L102*Inputs!L149","v":11658.401285024152},{"$f":"M102*Inputs!M149","v":12134.973879007499},{"$f":"N102*Inputs!N149","v":12691.86094859657},{"$f":"O102*Inputs!O149","v":13322.322415033017},{"$f":"P102*Inputs!P149","v":13982.939507146344},{"$f":"Q102*Inputs!Q149","v":14619.639990711048}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":9425.4600000000009},{"$f":"I103*Inputs!I150","v":8781.7801449275357},{"$f":"J103*Inputs!J150","v":9508.5243671497574},{"$f":"K103*Inputs!K150","v":9629.9473623188387},{"$f":"L103*Inputs!L150","v":9817.6010821256023},{"$f":"M103*Inputs!M150","v":10218.925371795789},{"$f":"N103*Inputs!N150","v":10687.882904081322},{"$f":"O103*Inputs!O150","v":11218.797823185698},{"$f":"P103*Inputs!P150","v":11775.106953386396},{"$f":"Q103*Inputs!Q150","v":12311.275781651409}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":10139.51},{"$f":"I104*Inputs!I151","v":10099.047166666667},{"$f":"J104*Inputs!J151","v":13074.221004830917},{"$f":"K104*Inputs!K151","v":13241.177623188403},{"$f":"L104*Inputs!L151","v":13499.201487922703},{"$f":"M104*Inputs!M151","v":14051.022386219211},{"$f":"N104*Inputs!N151","v":14695.838993111818},{"$f":"O104*Inputs!O151","v":15425.847006880334},{"$f":"P104*Inputs!P151","v":16190.772060906294},{"$f":"Q104*Inputs!Q151","v":16928.004199770687}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":428.43},{"$f":"I105*Inputs!I152","v":146.36300241545894},{"$f":"J105*Inputs!J152","v":594.28277294685984},{"$f":"K105*Inputs!K152","v":601.87171014492742},{"$f":"L105*Inputs!L152","v":613.60006763285014},{"$f":"M105*Inputs!M152","v":638.68283573723681},{"$f":"N105*Inputs!N152","v":667.9926815050826},{"$f":"O105*Inputs!O152","v":701.17486394910611},{"$f":"P105*Inputs!P152","v":735.94418458664973},{"$f":"Q105*Inputs!Q152","v":769.45473635321309}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":428.43},{"$f":"I106*Inputs!I153","v":146.36300241545894},{"$f":"J106*Inputs!J153","v":148.57069323671496},{"$f":"K106*Inputs!K153","v":150.46792753623185},{"$f":"L106*Inputs!L153","v":153.40001690821254},{"$f":"M106*Inputs!M153","v":159.6707089343092},{"$f":"N106*Inputs!N153","v":166.99817037627065},{"$f":"O106*Inputs!O153","v":175.29371598727653},{"$f":"P106*Inputs!P153","v":183.98604614666243},{"$f":"Q106*Inputs!Q153","v":192.36368408830327}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":7997.3600000000006},{"$f":"I107*Inputs!I154","v":9513.595157004831},{"$f":"J107*Inputs!J154","v":6537.1105024154585},{"$f":"K107*Inputs!K154","v":6620.5888115942016},{"$f":"L107*Inputs!L154","v":6749.6007439613513},{"$f":"M107*Inputs!M154","v":7025.5111931096053},{"$f":"N107*Inputs!N154","v":7347.9194965559091},{"$f":"O107*Inputs!O154","v":7712.9235034401672},{"$f":"P107*Inputs!P154","v":8095.3860304531472},{"$f":"Q107*Inputs!Q154","v":8464.0020998853433}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":4427.1099999999997},{"$f":"I108*Inputs!I155","v":5561.7940917874394},{"$f":"J108*Inputs!J155","v":6685.6811956521733},{"$f":"K108*Inputs!K155","v":6771.0567391304339},{"$f":"L108*Inputs!L155","v":6903.0007608695641},{"$f":"M108*Inputs!M155","v":7185.1819020439143},{"$f":"N108*Inputs!N155","v":7514.9176669321796},{"$f":"O108*Inputs!O155","v":7888.2172194274435},{"$f":"P108*Inputs!P155","v":8279.3720765998096},{"$f":"Q108*Inputs!Q155","v":8656.3657839736479}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":714.05},{"$f":"I109*Inputs!I156","v":1317.2670217391305},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":5569.59},{"$f":"I110*Inputs!I157","v":7757.2391280193233},{"$f":"J110*Inputs!J157","v":8765.6709009661827},{"$f":"K110*Inputs!K157","v":8877.607724637679},{"$f":"L110*Inputs!L157","v":9050.6009975845391},{"$f":"M110*Inputs!M157","v":9420.5718271242422},{"$f":"N110*Inputs!N157","v":9852.892052199968},{"$f":"O110*Inputs!O157","v":10342.329243249314},{"$f":"P110*Inputs!P157","v":10855.176722653083},{"$f":"Q110*Inputs!Q157","v":11349.457361209894}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":12710.09},{"$f":"I120*Inputs!I167","v":13465.396222222222},{"$f":"J120*Inputs!J167","v":13817.074471014492},{"$f":"K120*Inputs!K167","v":13993.517260869563},{"$f":"L120*Inputs!L167","v":14266.201572463766},{"$f":"M120*Inputs!M167","v":14849.375930890756},{"$f":"N120*Inputs!N167","v":15530.82984499317},{"$f":"O120*Inputs!O167","v":16302.315586816718},{"$f":"P120*Inputs!P167","v":17110.702291639605},{"$f":"Q120*Inputs!Q167","v":17889.822620212206}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":571.24},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":7283.31},{"$f":"I122*Inputs!I169","v":8781.7801449275357},{"$f":"J122*Inputs!J169","v":7428.534661835748},{"$f":"K122*Inputs!K169","v":7523.3963768115927},{"$f":"L122*Inputs!L169","v":7670.0008454106264},{"$f":"M122*Inputs!M169","v":7983.5354467154602},{"$f":"N122*Inputs!N169","v":8349.9085188135323},{"$f":"O122*Inputs!O169","v":8764.6857993638259},{"$f":"P122*Inputs!P169","v":9199.3023073331224},{"$f":"Q122*Inputs!Q169","v":9618.1842044151635}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":2570.58},{"$f":"I123*Inputs!I170","v":2780.8970458937197},{"$f":"J123*Inputs!J170","v":2674.2724782608693},{"$f":"K123*Inputs!K170","v":2708.4226956521734},{"$f":"L123*Inputs!L170","v":2761.2003043478257},{"$f":"M123*Inputs!M170","v":2874.0727608175657},{"$f":"N123*Inputs!N170","v":3005.9670667728715},{"$f":"O123*Inputs!O170","v":3155.2868877709775},{"$f":"P123*Inputs!P170","v":3311.7488306399237},{"$f":"Q123*Inputs!Q170","v":3462.5463135894588}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":7140.5},{"$f":"I124*Inputs!I171","v":7610.8761256038651},{"$f":"J124*Inputs!J171","v":6834.2518888888881},{"$f":"K124*Inputs!K171","v":6921.5246666666653},{"$f":"L124*Inputs!L171","v":7056.400777777777},{"$f":"M124*Inputs!M171","v":7344.8526109782233},{"$f":"N124*Inputs!N171","v":7681.9158373084501},{"$f":"O124*Inputs!O171","v":8063.5109354147207},{"$f":"P124*Inputs!P171","v":8463.3581227464711},{"$f":"Q124*Inputs!Q171","v":8848.7294680619507}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":143952.48000000001},{"$f":"I125*Inputs!I172","v":171098.34982367148},{"$f":"J125*Inputs!J172","v":172639.14554106278},{"$f":"K125*Inputs!K172","v":174843.73179710141},{"$f":"L125*Inputs!L172","v":178250.81964734296},{"$f":"M125*Inputs!M172","v":185537.36378166729},{"$f":"N125*Inputs!N172","v":194051.87397722653},{"$f":"O125*Inputs!O172","v":203691.29797721532},{"$f":"P125*Inputs!P172","v":213791.78562242177},{"$f":"Q125*Inputs!Q172","v":223526.60091060842}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":47984.160000000003},{"$f":"I126*Inputs!I173","v":48738.879804347824},{"$f":"J126*Inputs!J173","v":38331.238855072457},{"$f":"K126*Inputs!K173","v":38820.725304347819},{"$f":"L126*Inputs!L173","v":39577.204362318837},{"$f":"M126*Inputs!M173","v":41195.042905051771},{"$f":"N126*Inputs!N173","v":43085.527957077829},{"$f":"O126*Inputs!O173","v":45225.778724717347},{"$f":"P126*Inputs!P173","v":47468.399905838909},{"$f":"Q126*Inputs!Q173","v":49629.830494782247}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":156805.38},{"$f":"I127*Inputs!I174","v":183100.11602173914},{"$f":"J127*Inputs!J174","v":181850.52852173912},{"$f":"K127*Inputs!K174","v":184172.74330434779},{"$f":"L127*Inputs!L174","v":187761.62069565215},{"$f":"M127*Inputs!M174","v":195436.94773559447},{"$f":"N127*Inputs!N174","v":204405.76054055526},{"$f":"O127*Inputs!O174","v":214559.50836842647},{"$f":"P127*Inputs!P174","v":225198.92048351481},{"$f":"Q127*Inputs!Q174","v":235453.14932408321}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":31989.440000000002},{"$f":"I128*Inputs!I175","v":37468.928618357488},{"$f":"J128*Inputs!J175","v":29714.138647342992},{"$f":"K128*Inputs!K175","v":30093.585507246371},{"$f":"L128*Inputs!L175","v":30680.003381642506},{"$f":"M128*Inputs!M175","v":31934.141786861841},{"$f":"N128*Inputs!N175","v":33399.634075254129},{"$f":"O128*Inputs!O175","v":35058.743197455304},{"$f":"P128*Inputs!P175","v":36797.209229332489},{"$f":"Q128*Inputs!Q175","v":38472.736817660654}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":142.81},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":10710.75},{"$f":"I130*Inputs!I177","v":10830.862178743961},{"$f":"J130*Inputs!J177","v":8914.2415942028983},{"$f":"K130*Inputs!K177","v":9028.0756521739113},{"$f":"L130*Inputs!L177","v":9204.0010144927528},{"$f":"M130*Inputs!M177","v":9580.242536058553},{"$f":"N130*Inputs!N177","v":10019.890222576239},{"$f":"O130*Inputs!O177","v":10517.622959236593},{"$f":"P130*Inputs!P177","v":11039.162768799746},{"$f":"Q130*Inputs!Q177","v":11541.821045298197}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":5569.59},{"$f":"I131*Inputs!I178","v":8489.0541400966176},{"$f":"J131*Inputs!J178","v":8617.100207729467},{"$f":"K131*Inputs!K178","v":8727.1397971014485},{"$f":"L131*Inputs!L178","v":8897.2009806763272},{"$f":"M131*Inputs!M178","v":9260.9011181899332},{"$f":"N131*Inputs!N178","v":9685.8938818236984},{"$f":"O131*Inputs!O178","v":10167.035527262038},{"$f":"P131*Inputs!P178","v":10671.190676506421},{"$f":"Q131*Inputs!Q178","v":11157.093677121589}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":3141.82},{"$f":"I132*Inputs!I179","v":2195.4450362318839},{"$f":"J132*Inputs!J179","v":2079.9897053140094},{"$f":"K132*Inputs!K179","v":2106.550985507246},{"$f":"L132*Inputs!L179","v":2147.6002367149754},{"$f":"M132*Inputs!M179","v":2235.3899250803288},{"$f":"N132*Inputs!N179","v":2337.9743852677893},{"$f":"O132*Inputs!O179","v":2454.1120238218714},{"$f":"P132*Inputs!P179","v":2575.8046460532742},{"$f":"Q132*Inputs!Q179","v":2693.0915772362459}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":4855.54},{"$f":"I133*Inputs!I180","v":5854.5200966183575},{"$f":"J133*Inputs!J180","v":8765.6709009661827},{"$f":"K133*Inputs!K180","v":8877.607724637679},{"$f":"L133*Inputs!L180","v":9050.6009975845391},{"$f":"M133*Inputs!M180","v":9420.5718271242422},{"$f":"N133*Inputs!N180","v":9852.892052199968},{"$f":"O133*Inputs!O180","v":10342.329243249314},{"$f":"P133*Inputs!P180","v":10855.176722653083},{"$f":"Q133*Inputs!Q180","v":11349.457361209894}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":2856.2},{"$f":"I135*Inputs!I182","v":2780.8970458937197},{"$f":"J135*Inputs!J182","v":4754.2621835748787},{"$f":"K135*Inputs!K182","v":4814.9736811594194},{"$f":"L135*Inputs!L182","v":4908.8005410628011},{"$f":"M135*Inputs!M182","v":5109.4626858978945},{"$f":"N135*Inputs!N182","v":5343.9414520406608},{"$f":"O135*Inputs!O182","v":5609.3989115928489},{"$f":"P135*Inputs!P182","v":5887.5534766931978},{"$f":"Q135*Inputs!Q182","v":6155.6378908257047}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":1428.1},{"$f":"I136*Inputs!I183","v":1463.6300241545894},{"$f":"J136*Inputs!J183","v":1634.2776256038646},{"$f":"K136*Inputs!K183","v":1655.1472028985504},{"$f":"L136*Inputs!L183","v":1687.4001859903378},{"$f":"M136*Inputs!M183","v":1756.3777982774013},{"$f":"N136*Inputs!N183","v":1836.9798741389773},{"$f":"O136*Inputs!O183","v":1928.2308758600418},{"$f":"P136*Inputs!P183","v":2023.8465076132868},{"$f":"Q136*Inputs!Q183","v":2116.0005249713358}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":571.24},{"$f":"I137*Inputs!I184","v":2049.0820338164249},{"$f":"J137*Inputs!J184","v":1931.4190120772944},{"$f":"K137*Inputs!K184","v":1956.0830579710141},{"$f":"L137*Inputs!L184","v":1994.200219806763},{"$f":"M137*Inputs!M184","v":2075.7192161460198},{"$f":"N137*Inputs!N184","v":2170.9762148915183},{"$f":"O137*Inputs!O184","v":2278.8183078345946},{"$f":"P137*Inputs!P184","v":2391.8185999066118},{"$f":"Q137*Inputs!Q184","v":2500.7278931479427}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":17565.63},{"$f":"I138*Inputs!I185","v":25174.436415458938},{"$f":"J138*Inputs!J185","v":27337.007555555552},{"$f":"K138*Inputs!K185","v":27686.098666666661},{"$f":"L138*Inputs!L185","v":28225.603111111108},{"$f":"M138*Inputs!M185","v":29379.410443912893},{"$f":"N138*Inputs!N185","v":30727.663349233801},{"$f":"O138*Inputs!O185","v":32254.043741658883},{"$f":"P138*Inputs!P185","v":33853.432490985884},{"$f":"Q138*Inputs!Q185","v":35394.917872247803}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":571.24},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":24420.510000000002},{"$f":"I140*Inputs!I187","v":22832.628376811594},{"$f":"J140*Inputs!J187","v":21394.179826086955},{"$f":"K140*Inputs!K187","v":21667.381565217387},{"$f":"L140*Inputs!L187","v":22089.602434782606},{"$f":"M140*Inputs!M187","v":22992.582086540526},{"$f":"N140*Inputs!N187","v":24047.736534182972},{"$f":"O140*Inputs!O187","v":25242.29510216782},{"$f":"P140*Inputs!P187","v":26493.990645119389},{"$f":"Q140*Inputs!Q187","v":27700.37050871567}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":512.56889166666656},{"$f":"K142*Inputs!K189","v":519.11434999999983},{"$f":"L142*Inputs!L189","v":529.2300583333332},{"$f":"M142*Inputs!M189","v":550.86394582336675},{"$f":"N142*Inputs!N189","v":576.14368779813367},{"$f":"O142*Inputs!O189","v":604.76332015610399},{"$f":"P142*Inputs!P189","v":634.75185920598528},{"$f":"Q142*Inputs!Q189","v":663.65471010464626}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":314.18200000000002},{"$f":"I143*Inputs!I190","v":321.99860531400969},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":103.99948526570047},{"$f":"K145*Inputs!K192","v":105.32754927536229},{"$f":"L145*Inputs!L192","v":107.38001183574877},{"$f":"M145*Inputs!M192","v":111.76949625401643},{"$f":"N145*Inputs!N192","v":116.89871926338945},{"$f":"O145*Inputs!O192","v":122.70560119109356},{"$f":"P145*Inputs!P192","v":128.7902323026637},{"$f":"Q145*Inputs!Q192","v":134.65457886181227}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":3119.9845579710141},{"$f":"K151*Inputs!K198","v":3159.826478260869},{"$f":"L151*Inputs!L198","v":3221.4003550724628},{"$f":"M151*Inputs!M198","v":3353.0848876204932},{"$f":"N151*Inputs!N198","v":3506.961577901684},{"$f":"O151*Inputs!O198","v":3681.1680357328069},{"$f":"P151*Inputs!P198","v":3863.7069690799112},{"$f":"Q151*Inputs!Q198","v":4039.6373658543689}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":714.05},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":27276.71},{"$f":"I154*Inputs!I201","v":27369.881451690821},{"$f":"J154*Inputs!J201","v":27188.436862318838},{"$f":"K154*Inputs!K201","v":27535.630739130429},{"$f":"L154*Inputs!L201","v":28072.203094202894},{"$f":"M154*Inputs!M201","v":29219.739734978586},{"$f":"N154*Inputs!N201","v":30560.665178857529},{"$f":"O154*Inputs!O201","v":32078.750025671605},{"$f":"P154*Inputs!P201","v":33669.446444839225},{"$f":"Q154*Inputs!Q201","v":35202.554188159498}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":856.8599999999999},{"$f":"I155*Inputs!I202","v":1405.0848231884058},{"$f":"J155*Inputs!J202","v":891.4241594202897},{"$f":"K155*Inputs!K202","v":902.80756521739113},{"$f":"L155*Inputs!L202","v":920.40010144927521},{"$f":"M155*Inputs!M202","v":958.02425360585517},{"$f":"N155*Inputs!N202","v":1001.9890222576238},{"$f":"O155*Inputs!O202","v":1051.7622959236592},{"$f":"P155*Inputs!P202","v":1103.9162768799745},{"$f":"Q155*Inputs!Q202","v":1154.1821045298195}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":4627.0439999999999},{"$f":"I156*Inputs!I203","v":5444.7036898550723},{"$f":"J156*Inputs!J203","v":6953.1084434782597},{"$f":"K156*Inputs!K203","v":7041.8990086956501},{"$f":"L156*Inputs!L203","v":7179.1207913043463},{"$f":"M156*Inputs!M203","v":7472.5891781256705},{"$f":"N156*Inputs!N203","v":7815.514373609466},{"$f":"O156*Inputs!O203","v":8203.7459082045407},{"$f":"P156*Inputs!P203","v":8610.5469596638013},{"$f":"Q156*Inputs!Q203","v":9002.6204153325925}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":2827.6379999999999},{"$f":"I157*Inputs!I204","v":3219.9860531400968},{"$f":"J157*Inputs!J204","v":1634.2776256038646},{"$f":"K157*Inputs!K204","v":1655.1472028985506},{"$f":"L157*Inputs!L204","v":1687.4001859903378},{"$f":"M157*Inputs!M204","v":1756.3777982774013},{"$f":"N157*Inputs!N204","v":1836.9798741389773},{"$f":"O157*Inputs!O204","v":1928.230875860042},{"$f":"P157*Inputs!P204","v":2023.8465076132868},{"$f":"Q157*Inputs!Q204","v":2116.0005249713363}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":58.545200966183579},{"$f":"J158*Inputs!J205","v":59.428277294685984},{"$f":"K158*Inputs!K205","v":60.187171014492748},{"$f":"L158*Inputs!L205","v":61.360006763285014},{"$f":"M158*Inputs!M205","v":63.868283573723687},{"$f":"N158*Inputs!N205","v":66.799268150508269},{"$f":"O158*Inputs!O205","v":70.117486394910614},{"$f":"P158*Inputs!P205","v":73.594418458664975},{"$f":"Q158*Inputs!Q205","v":76.945473635321321}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":204.90820338164249},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":142.81},{"$f":"I161*Inputs!I208","v":146.36300241545894},{"$f":"J161*Inputs!J208","v":74.28534661835748},{"$f":"K161*Inputs!K208","v":75.233963768115927},{"$f":"L161*Inputs!L208","v":76.700008454106268},{"$f":"M161*Inputs!M208","v":79.835354467154602},{"$f":"N161*Inputs!N208","v":83.499085188135325},{"$f":"O161*Inputs!O208","v":87.646857993638264},{"$f":"P161*Inputs!P208","v":91.993023073331216},{"$f":"Q161*Inputs!Q208","v":96.181842044151637}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":142.81},{"$f":"I162*Inputs!I209","v":146.36300241545894},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":291.26237480676326},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":4369.9859999999999},{"$f":"I164*Inputs!I211","v":2985.8052492753623},{"$f":"J164*Inputs!J211","v":1010.2807140096617},{"$f":"K164*Inputs!K211","v":1023.1819072463766},{"$f":"L164*Inputs!L211","v":1043.1201149758451},{"$f":"M164*Inputs!M211","v":1085.7608207533026},{"$f":"N164*Inputs!N211","v":1135.5875585586405},{"$f":"O164*Inputs!O211","v":1191.9972687134803},{"$f":"P164*Inputs!P211","v":1251.1051137973045},{"$f":"Q164*Inputs!Q211","v":1308.0730518004623}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":12995.710000000001},{"$f":"I165*Inputs!I212","v":17417.197287439612},{"$f":"J165*Inputs!J212","v":22879.886758454104},{"$f":"K165*Inputs!K212","v":23172.060840579707},{"$f":"L165*Inputs!L212","v":23623.602603864729},{"$f":"M165*Inputs!M212","v":24589.289175883616},{"$f":"N165*Inputs!N212","v":25717.718237945683},{"$f":"O165*Inputs!O212","v":26995.232262040587},{"$f":"P165*Inputs!P212","v":28333.851106586015},{"$f":"Q165*Inputs!Q212","v":29624.007349598705}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":7283.3099999999995},{"$f":"I166*Inputs!I213","v":2488.171041062802},{"$f":"J166*Inputs!J213","v":3788.5526775362314},{"$f":"K166*Inputs!K213","v":3836.9321521739121},{"$f":"L166*Inputs!L213","v":3911.7004311594192},{"$f":"M166*Inputs!M213","v":4071.6030778248842},{"$f":"N166*Inputs!N213","v":4258.4533445949019},{"$f":"O166*Inputs!O213","v":4469.9897576755511},{"$f":"P166*Inputs!P213","v":4691.6441767398919},{"$f":"Q166*Inputs!Q213","v":4905.2739442517332}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":714.05},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":1570.91},{"$f":"I168*Inputs!I215","v":2634.5340434782611},{"$f":"J168*Inputs!J215","v":2377.1310917874393},{"$f":"K168*Inputs!K215","v":2407.4868405797097},{"$f":"L168*Inputs!L215","v":2454.4002705314006},{"$f":"M168*Inputs!M215","v":2554.7313429489473},{"$f":"N168*Inputs!N215","v":2671.9707260203304},{"$f":"O168*Inputs!O215","v":2804.6994557964244},{"$f":"P168*Inputs!P215","v":2943.7767383465989},{"$f":"Q168*Inputs!Q215","v":3077.8189454128524}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":15137.86},{"$f":"I170*Inputs!I217","v":20637.183340579712},{"$f":"J170*Inputs!J217","v":20948.467746376809},{"$f":"K170*Inputs!K217","v":21215.97778260869},{"$f":"L170*Inputs!L217","v":21629.402384057968},{"$f":"M170*Inputs!M217","v":22513.569959737597},{"$f":"N170*Inputs!N217","v":23546.742023054161},{"$f":"O170*Inputs!O217","v":24716.413954205989},{"$f":"P170*Inputs!P217","v":25942.032506679403},{"$f":"Q170*Inputs!Q217","v":27123.27945645076}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":285.62},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":5712.4},{"$f":"I172*Inputs!I219","v":6439.9721062801927},{"$f":"J172*Inputs!J219","v":7428.534661835748},{"$f":"K172*Inputs!K219","v":7523.3963768115927},{"$f":"L172*Inputs!L219","v":7670.0008454106264},{"$f":"M172*Inputs!M219","v":7983.5354467154602},{"$f":"N172*Inputs!N219","v":8349.9085188135323},{"$f":"O172*Inputs!O219","v":8764.6857993638259},{"$f":"P172*Inputs!P219","v":9199.3023073331224},{"$f":"Q172*Inputs!Q219","v":9618.1842044151635}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":89.142415942028975},{"$f":"K173*Inputs!K220","v":90.280756521739107},{"$f":"L173*Inputs!L220","v":92.040010144927521},{"$f":"M173*Inputs!M220","v":95.802425360585517},{"$f":"N173*Inputs!N220","v":100.19890222576238},{"$f":"O173*Inputs!O220","v":105.17622959236591},{"$f":"P173*Inputs!P220","v":110.39162768799746},{"$f":"Q173*Inputs!Q220","v":115.41821045298195}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":157.09100000000001},{"$f":"I174*Inputs!I221","v":321.99860531400969},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":314.18200000000002},{"$f":"I175*Inputs!I222","v":321.99860531400969},{"$f":"J175*Inputs!J222","v":326.85552512077294},{"$f":"K175*Inputs!K222","v":331.02944057971013},{"$f":"L175*Inputs!L222","v":337.48003719806758},{"$f":"M175*Inputs!M222","v":351.27555965548027},{"$f":"N175*Inputs!N222","v":367.39597482779544},{"$f":"O175*Inputs!O222","v":385.64617517200838},{"$f":"P175*Inputs!P222","v":404.76930152265737},{"$f":"Q175*Inputs!Q222","v":423.20010499426724}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":357.02499999999998},{"$f":"I185*Inputs!I232","v":365.90750603864734},{"$f":"J185*Inputs!J232","v":222.85603985507242},{"$f":"K185*Inputs!K232","v":225.70189130434778},{"$f":"L185*Inputs!L232","v":230.1000253623188},{"$f":"M185*Inputs!M232","v":239.50606340146379},{"$f":"N185*Inputs!N232","v":250.49725556440598},{"$f":"O185*Inputs!O232","v":262.94057398091479},{"$f":"P185*Inputs!P232","v":275.97906921999368},{"$f":"Q185*Inputs!Q232","v":288.54552613245494}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":856.8599999999999},{"$f":"I186*Inputs!I233","v":1053.8136173913044},{"$f":"J186*Inputs!J233","v":1604.5634869565215},{"$f":"K186*Inputs!K233","v":1625.053617391304},{"$f":"L186*Inputs!L233","v":1656.7201826086953},{"$f":"M186*Inputs!M233","v":1724.4436564905393},{"$f":"N186*Inputs!N233","v":1803.5802400637228},{"$f":"O186*Inputs!O233","v":1893.1721326625864},{"$f":"P186*Inputs!P233","v":1987.0492983839542},{"$f":"Q186*Inputs!Q233","v":2077.5277881536749}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":357.02499999999998},{"$f":"I187*Inputs!I234","v":731.81501207729468},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":74.28534661835748},{"$f":"K188*Inputs!K235","v":75.233963768115927},{"$f":"L188*Inputs!L235","v":76.700008454106268},{"$f":"M188*Inputs!M235","v":79.835354467154602},{"$f":"N188*Inputs!N235","v":83.499085188135325},{"$f":"O188*Inputs!O235","v":87.646857993638264},{"$f":"P188*Inputs!P235","v":91.993023073331216},{"$f":"Q188*Inputs!Q235","v":96.181842044151637}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":171.37199999999999},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":371.42673309178741},{"$f":"K190*Inputs!K237","v":376.16981884057964},{"$f":"L190*Inputs!L237","v":383.50004227053137},{"$f":"M190*Inputs!M237","v":399.17677233577302},{"$f":"N190*Inputs!N237","v":417.49542594067663},{"$f":"O190*Inputs!O237","v":438.23428996819132},{"$f":"P190*Inputs!P237","v":459.96511536665605},{"$f":"Q190*Inputs!Q237","v":480.90921022075815}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":428.42999999999995},{"$f":"I194*Inputs!I241","v":351.27120579710146},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":2399.2079999999996},{"$f":"I195*Inputs!I242","v":4390.8900724637679},{"$f":"J195*Inputs!J242","v":1782.8483188405794},{"$f":"K195*Inputs!K242","v":1805.6151304347823},{"$f":"L195*Inputs!L242","v":1840.8002028985504},{"$f":"M195*Inputs!M242","v":1916.0485072117103},{"$f":"N195*Inputs!N242","v":2003.9780445152476},{"$f":"O195*Inputs!O242","v":2103.5245918473183},{"$f":"P195*Inputs!P242","v":2207.832553759949},{"$f":"Q195*Inputs!Q242","v":2308.3642090596391}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":1142.48},{"$f":"I196*Inputs!I243","v":292.72600483091787},{"$f":"J196*Inputs!J243","v":594.28277294685984},{"$f":"K196*Inputs!K243","v":601.87171014492742},{"$f":"L196*Inputs!L243","v":613.60006763285014},{"$f":"M196*Inputs!M243","v":638.68283573723681},{"$f":"N196*Inputs!N243","v":667.9926815050826},{"$f":"O196*Inputs!O243","v":701.17486394910611},{"$f":"P196*Inputs!P243","v":735.94418458664973},{"$f":"Q196*Inputs!Q243","v":769.45473635321309}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":59.428277294685984},{"$f":"K197*Inputs!K244","v":60.187171014492748},{"$f":"L197*Inputs!L244","v":61.360006763285014},{"$f":"M197*Inputs!M244","v":63.868283573723687},{"$f":"N197*Inputs!N244","v":66.799268150508269},{"$f":"O197*Inputs!O244","v":70.117486394910614},{"$f":"P197*Inputs!P244","v":73.594418458664975},{"$f":"Q197*Inputs!Q244","v":76.945473635321321}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":92.82650000000001},{"$f":"I198*Inputs!I245","v":285.40785471014493},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":199.934},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":73.181501207729468},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":142.81},{"$f":"I201*Inputs!I248","v":146.36300241545894},{"$f":"J201*Inputs!J248","v":297.14138647342992},{"$f":"K201*Inputs!K248","v":300.93585507246371},{"$f":"L201*Inputs!L248","v":306.80003381642507},{"$f":"M201*Inputs!M248","v":319.34141786861841},{"$f":"N201*Inputs!N248","v":333.9963407525413},{"$f":"O201*Inputs!O248","v":350.58743197455306},{"$f":"P201*Inputs!P248","v":367.97209229332486},{"$f":"Q201*Inputs!Q248","v":384.72736817660655}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":485.55399999999997},{"$f":"I203*Inputs!I250","v":995.26841642512079},{"$f":"J203*Inputs!J250","v":1515.4210710144926},{"$f":"K203*Inputs!K250","v":1534.7728608695647},{"$f":"L203*Inputs!L250","v":1564.6801724637676},{"$f":"M203*Inputs!M250","v":1628.6412311299539},{"$f":"N203*Inputs!N250","v":1703.3813378379607},{"$f":"O203*Inputs!O250","v":1787.9959030702203},{"$f":"P203*Inputs!P250","v":1876.6576706959568},{"$f":"Q203*Inputs!Q250","v":1962.1095777006935}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":13995.380000000001},{"$f":"I204*Inputs!I251","v":10245.410169082124},{"$f":"J204*Inputs!J251","v":5199.974263285023},{"$f":"K204*Inputs!K251","v":5266.3774637681145},{"$f":"L204*Inputs!L251","v":5369.0005917874387},{"$f":"M204*Inputs!M251","v":5588.4748127008224},{"$f":"N204*Inputs!N251","v":5844.9359631694733},{"$f":"O204*Inputs!O251","v":6135.2800595546787},{"$f":"P204*Inputs!P251","v":6439.5116151331858},{"$f":"Q204*Inputs!Q251","v":6732.7289430906148}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":214.215},{"$f":"I206*Inputs!I253","v":73.181501207729468},{"$f":"J206*Inputs!J253","v":74.28534661835748},{"$f":"K206*Inputs!K253","v":75.233963768115927},{"$f":"L206*Inputs!L253","v":76.700008454106268},{"$f":"M206*Inputs!M253","v":79.835354467154602},{"$f":"N206*Inputs!N253","v":83.499085188135325},{"$f":"O206*Inputs!O253","v":87.646857993638264},{"$f":"P206*Inputs!P253","v":91.993023073331216},{"$f":"Q206*Inputs!Q253","v":96.181842044151637}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":878.17801449275362},{"$f":"J207*Inputs!J254","v":2495.9876463768114},{"$f":"K207*Inputs!K254","v":2527.8611826086949},{"$f":"L207*Inputs!L254","v":2577.1202840579708},{"$f":"M207*Inputs!M254","v":2682.4679100963945},{"$f":"N207*Inputs!N254","v":2805.5692623213467},{"$f":"O207*Inputs!O254","v":2944.9344285862458},{"$f":"P207*Inputs!P254","v":3090.9655752639287},{"$f":"Q207*Inputs!Q254","v":3231.7098926834947}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":364.16550000000001},{"$f":"I208*Inputs!I255","v":1492.9026246376811},{"$f":"J208*Inputs!J255","v":378.85526775362314},{"$f":"K208*Inputs!K255","v":383.69321521739118},{"$f":"L208*Inputs!L255","v":391.17004311594195},{"$f":"M208*Inputs!M255","v":407.16030778248842},{"$f":"N208*Inputs!N255","v":425.84533445949012},{"$f":"O208*Inputs!O255","v":446.99897576755512},{"$f":"P208*Inputs!P255","v":469.16441767398919},{"$f":"Q208*Inputs!Q255","v":490.52739442517333}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":85.685999999999993},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":44.571207971014488},{"$f":"K209*Inputs!K256","v":45.140378260869554},{"$f":"L209*Inputs!L256","v":46.020005072463761},{"$f":"M209*Inputs!M256","v":47.901212680292758},{"$f":"N209*Inputs!N256","v":50.099451112881191},{"$f":"O209*Inputs!O256","v":52.588114796182957},{"$f":"P209*Inputs!P256","v":55.195813843998728},{"$f":"Q209*Inputs!Q256","v":57.709105226490976}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":185.65300000000002},{"$f":"I210*Inputs!I257","v":285.40785471014493},{"$f":"J210*Inputs!J257","v":579.42570362318838},{"$f":"K210*Inputs!K257","v":586.82491739130433},{"$f":"L210*Inputs!L257","v":598.26006594202886},{"$f":"M210*Inputs!M257","v":622.71576484380591},{"$f":"N210*Inputs!N257","v":651.29286446745562},{"$f":"O210*Inputs!O257","v":683.6454923503785},{"$f":"P210*Inputs!P257","v":717.54557997198344},{"$f":"Q210*Inputs!Q257","v":750.21836794438286}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":222.85603985507242},{"$f":"K211*Inputs!K258","v":225.70189130434778},{"$f":"L211*Inputs!L258","v":230.1000253623188},{"$f":"M211*Inputs!M258","v":239.50606340146379},{"$f":"N211*Inputs!N258","v":250.49725556440598},{"$f":"O211*Inputs!O258","v":262.94057398091479},{"$f":"P211*Inputs!P258","v":275.97906921999368},{"$f":"Q211*Inputs!Q258","v":288.54552613245494}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":14.636300241545895},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":3570.25},{"$f":"I216*Inputs!I263","v":3732.256561594203},{"$f":"J216*Inputs!J263","v":3639.9819842995166},{"$f":"K216*Inputs!K263","v":3686.4642246376807},{"$f":"L216*Inputs!L263","v":3758.3004142512073},{"$f":"M216*Inputs!M263","v":3911.9323688905756},{"$f":"N216*Inputs!N263","v":4091.4551742186309},{"$f":"O216*Inputs!O263","v":4294.6960416882748},{"$f":"P216*Inputs!P263","v":4507.6581305932295},{"$f":"Q216*Inputs!Q263","v":4712.9102601634304}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":9853.89},{"$f":"I217*Inputs!I264","v":17841.649994444444},{"$f":"J217*Inputs!J264","v":12985.078588888888},{"$f":"K217*Inputs!K264","v":13150.896866666662},{"$f":"L217*Inputs!L264","v":13407.161477777774},{"$f":"M217*Inputs!M264","v":13955.219960858623},{"$f":"N217*Inputs!N264","v":14595.640090886054},{"$f":"O217*Inputs!O264","v":15320.670777287967},{"$f":"P217*Inputs!P264","v":16080.380433218295},{"$f":"Q217*Inputs!Q264","v":16812.585989317704}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":4641.3249999999998},{"$f":"I218*Inputs!I265","v":4024.9825664251207},{"$f":"J218*Inputs!J265","v":1857.133665458937},{"$f":"K218*Inputs!K265","v":1880.8490942028982},{"$f":"L218*Inputs!L265","v":1917.5002113526568},{"$f":"M218*Inputs!M265","v":1995.8838616788651},{"$f":"N218*Inputs!N265","v":2087.4771297033831},{"$f":"O218*Inputs!O265","v":2191.1714498409565},{"$f":"P218*Inputs!P265","v":2299.8255768332801},{"$f":"Q218*Inputs!Q265","v":2404.5460511037909}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":3513.1259999999997},{"$f":"I219*Inputs!I266","v":3995.7099659420292},{"$f":"J219*Inputs!J266","v":4234.2647572463766},{"$f":"K219*Inputs!K266","v":4288.3359347826072},{"$f":"L219*Inputs!L266","v":4371.9004818840576},{"$f":"M219*Inputs!M266","v":4550.6152046278121},{"$f":"N219*Inputs!N266","v":4759.4478557237135},{"$f":"O219*Inputs!O266","v":4995.8709056373809},{"$f":"P219*Inputs!P266","v":5243.602315179879},{"$f":"Q219*Inputs!Q266","v":5482.3649965166423}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":6697.7889999999998},{"$f":"I220*Inputs!I267","v":6147.2461014492746},{"$f":"J220*Inputs!J267","v":8007.9603654589364},{"$f":"K220*Inputs!K267","v":8110.2212942028964},{"$f":"L220*Inputs!L267","v":8268.260911352656},{"$f":"M220*Inputs!M267","v":8606.2512115592654},{"$f":"N220*Inputs!N267","v":9001.201383280988},{"$f":"O220*Inputs!O267","v":9448.3312917142048},{"$f":"P220*Inputs!P267","v":9916.8478873051045},{"$f":"Q220*Inputs!Q267","v":10368.402572359544}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":599.80200000000002},{"$f":"I221*Inputs!I268","v":2663.8066439613526},{"$f":"J221*Inputs!J268","v":831.99588212560377},{"$f":"K221*Inputs!K268","v":842.6203942028983},{"$f":"L221*Inputs!L268","v":859.0400946859902},{"$f":"M221*Inputs!M268","v":894.15597003213145},{"$f":"N221*Inputs!N268","v":935.18975410711562},{"$f":"O221*Inputs!O268","v":981.64480952874851},{"$f":"P221*Inputs!P268","v":1030.3218584213096},{"$f":"Q221*Inputs!Q268","v":1077.2366308944981}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":699.76900000000001},{"$f":"I222*Inputs!I269","v":804.99651328502421},{"$f":"J222*Inputs!J269","v":1084.5660606280192},{"$f":"K222*Inputs!K269","v":1098.4158710144927},{"$f":"L222*Inputs!L269","v":1119.8201234299515},{"$f":"M222*Inputs!M269","v":1165.5961752204573},{"$f":"N222*Inputs!N269","v":1219.086643746776},{"$f":"O222*Inputs!O269","v":1279.6441267071186},{"$f":"P222*Inputs!P269","v":1343.0981368706357},{"$f":"Q222*Inputs!Q269","v":1404.2548938446141}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":1256.7280000000001},{"$f":"I223*Inputs!I270","v":1873.4464309178745},{"$f":"J223*Inputs!J270","v":1782.8483188405794},{"$f":"K223*Inputs!K270","v":1805.6151304347825},{"$f":"L223*Inputs!L270","v":1840.8002028985504},{"$f":"M223*Inputs!M270","v":1916.0485072117106},{"$f":"N223*Inputs!N270","v":2003.978044515248},{"$f":"O223*Inputs!O270","v":2103.5245918473183},{"$f":"P223*Inputs!P270","v":2207.8325537599494},{"$f":"Q223*Inputs!Q270","v":2308.3642090596395}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":92.82650000000001},{"$f":"I224*Inputs!I271","v":95.135951570048306},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":1362500.2264999999},{"$f":"I225*Inputs!I272","v":1391890.198520652},{"$f":"J225*Inputs!J272","v":1653643.8154672703},{"$f":"K225*Inputs!K272","v":1674760.697252898},{"$f":"L225*Inputs!L272","v":1707395.8781943235},{"$f":"M225*Inputs!M272","v":1777190.8751869882},{"$f":"N225*Inputs!N272","v":1858748.0856475241},{"$f":"O225*Inputs!O272","v":1951080.4117389831},{"$f":"P225*Inputs!P272","v":2047829.088728504},{"$f":"Q225*Inputs!Q272","v":2141075.131192246}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":954456.35399999993},{"$f":"I226*Inputs!I273","v":832864.0289449275},{"$f":"J226*Inputs!J273","v":845159.24554637668},{"$f":"K226*Inputs!K273","v":855951.85258260847},{"$f":"L226*Inputs!L273","v":872631.33618405787},{"$f":"M226*Inputs!M273","v":908302.79484371131},{"$f":"N226*Inputs!N273","v":949985.79200245312},{"$f":"O226*Inputs!O273","v":997175.83276522125},{"$f":"P226*Inputs!P273","v":1046623.0221099039},{"$f":"Q226*Inputs!Q273","v":1094280.0533047218}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":292.72600483091787},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":179083.74},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":9282.65},{"$f":"I233*Inputs!I280","v":5415.4310893719803},{"$f":"J233*Inputs!J280","v":1634.2776256038646},{"$f":"K233*Inputs!K280","v":1655.1472028985504},{"$f":"L233*Inputs!L280","v":1687.4001859903378},{"$f":"M233*Inputs!M280","v":1756.3777982774013},{"$f":"N233*Inputs!N280","v":1836.9798741389773},{"$f":"O233*Inputs!O280","v":1928.2308758600418},{"$f":"P233*Inputs!P280","v":2023.8465076132868},{"$f":"Q233*Inputs!Q280","v":2116.0005249713358}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":376897.93000000005},{"$f":"I234*Inputs!I281","v":353533.52420289861},{"$f":"J234*Inputs!J281","v":324212.71246859903},{"$f":"K234*Inputs!K281","v":328352.87944927532},{"$f":"L234*Inputs!L281","v":334751.31932850229},{"$f":"M234*Inputs!M281","v":348435.29714771331},{"$f":"N234*Inputs!N281","v":364425.36960313556},{"$f":"O234*Inputs!O281","v":382528.00670711708},{"$f":"P234*Inputs!P281","v":401496.51171474316},{"$f":"Q234*Inputs!Q281","v":419778.2916672111}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":16837.91040725385},{"$f":"N236*Inputs!N283","v":17610.620318143727},{"$f":"O236*Inputs!O283","v":18485.418549514212},{"$f":"P236*Inputs!P283","v":19402.059287385709},{"$f":"Q236*Inputs!Q283","v":20285.514481060552}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":15525.155313565174},{"$f":"I237*Inputs!I284","v":3182.2818355293252},{"$f":"J237*Inputs!J284","v":6460.5646314517107},{"$f":"K237*Inputs!K284","v":6543.0654567894953},{"$f":"L237*Inputs!L284","v":6670.5667323115276},{"$f":"M237*Inputs!M284","v":6943.2464259707549},{"$f":"N237*Inputs!N284","v":7261.8795103223038},{"$f":"O237*Inputs!O284","v":7622.6095264882033},{"$f":"P237*Inputs!P284","v":8000.5936333749842},{"$f":"Q237*Inputs!Q284","v":8364.8934168769538}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":5589.055912883462},{"$f":"I238*Inputs!I285","v":11456.214607905571},{"$f":"J238*Inputs!J285","v":2907.2540841532696},{"$f":"K238*Inputs!K285","v":2944.3794555552731},{"$f":"L238*Inputs!L285","v":3001.7550295401875},{"$f":"M238*Inputs!M285","v":3124.4608916868397},{"$f":"N238*Inputs!N285","v":3267.8457796450366},{"$f":"O238*Inputs!O285","v":3430.1742869196914},{"$f":"P238*Inputs!P285","v":3600.2671350187429},{"$f":"Q238*Inputs!Q285","v":3764.2020375946295}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":4683},{"$f":"I239*Inputs!I286","v":10833.178405797102},{"$f":"J239*Inputs!J286","v":10022.201739130434},{"$f":"K239*Inputs!K286","v":10150.184347826087},{"$f":"L239*Inputs!L286","v":10347.975652173913},{"$f":"M239*Inputs!M286","v":10770.980614729791},{"$f":"N239*Inputs!N286","v":11265.272558902325},{"$f":"O239*Inputs!O286","v":11824.869003116219},{"$f":"P239*Inputs!P286","v":12411.231525512832},{"$f":"Q239*Inputs!Q286","v":12976.365709915824}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":936.60000000000014},{"$f":"I241*Inputs!I288","v":822.77304347826089},{"$f":"J241*Inputs!J288","v":1113.5779710144927},{"$f":"K241*Inputs!K288","v":1127.7982608695652},{"$f":"L241*Inputs!L288","v":1149.7750724637681},{"$f":"M241*Inputs!M288","v":1196.7756238588656},{"$f":"N241*Inputs!N288","v":1251.6969509891471},{"$f":"O241*Inputs!O288","v":1313.8743336795799},{"$f":"P241*Inputs!P288","v":1379.0257250569814},{"$f":"Q241*Inputs!Q288","v":1441.8184122128694}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":556.78898550724637},{"$f":"K242*Inputs!K289","v":563.89913043478259},{"$f":"L242*Inputs!L289","v":574.88753623188404},{"$f":"M242*Inputs!M289","v":598.38781192943281},{"$f":"N242*Inputs!N289","v":625.84847549457356},{"$f":"O242*Inputs!O289","v":656.93716683978994},{"$f":"P242*Inputs!P289","v":689.5128625284907},{"$f":"Q242*Inputs!Q289","v":720.90920610643468}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":2783.9449275362317},{"$f":"K243*Inputs!K290","v":2819.4956521739132},{"$f":"L243*Inputs!L290","v":2874.4376811594202},{"$f":"M243*Inputs!M290","v":2991.939059647164},{"$f":"N243*Inputs!N290","v":3129.2423774728677},{"$f":"O243*Inputs!O290","v":3284.6858341989496},{"$f":"P243*Inputs!P290","v":3447.5643126424534},{"$f":"Q243*Inputs!Q290","v":3604.5460305321735}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":1424.96},{"$f":"I245*Inputs!I292","v":3103.4058909128939},{"$f":"J245*Inputs!J292","v":2223.6604057971012},{"$f":"K245*Inputs!K292","v":2252.0563478260865},{"$f":"L245*Inputs!L292","v":2295.9409855072458},{"$f":"M245*Inputs!M292","v":2389.7945529343169},{"$f":"N245*Inputs!N292","v":2499.4648084101664},{"$f":"O245*Inputs!O292","v":2623.6243981502998},{"$f":"P245*Inputs!P292","v":2753.7226698110926},{"$f":"Q245*Inputs!Q292","v":2879.1109370331415}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":267.18},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":17099.52},{"$f":"I249*Inputs!I296","v":24097.026777387935},{"$f":"J249*Inputs!J296","v":27054.437001024598},{"$f":"K249*Inputs!K296","v":27399.919711741186},{"$f":"L249*Inputs!L296","v":27933.847537394093},{"$f":"M249*Inputs!M296","v":29075.728474185304},{"$f":"N249*Inputs!N296","v":30410.045085625821},{"$f":"O249*Inputs!O296","v":31920.647959131318},{"$f":"P249*Inputs!P296","v":33503.50453444881},{"$f":"Q249*Inputs!Q296","v":35029.056263203245}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":91.27574396135266},{"$f":"J250*Inputs!J297","v":185.30503381642509},{"$f":"K250*Inputs!K297","v":187.67136231884052},{"$f":"L250*Inputs!L297","v":191.32841545893712},{"$f":"M250*Inputs!M297","v":199.14954607785972},{"$f":"N250*Inputs!N297","v":208.28873403418049},{"$f":"O250*Inputs!O297","v":218.63536651252494},{"$f":"P250*Inputs!P297","v":229.47688915092434},{"$f":"Q250*Inputs!Q297","v":239.92591141942842}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":534.36},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":7837.2800000000007},{"$f":"I252*Inputs!I299","v":6936.956541062802},{"$f":"J252*Inputs!J299","v":7968.116454106279},{"$f":"K252*Inputs!K299","v":8069.8685797101425},{"$f":"L252*Inputs!L299","v":8227.1218647342957},{"$f":"M252*Inputs!M299","v":8563.4304813479685},{"$f":"N252*Inputs!N299","v":8956.4155634697618},{"$f":"O252*Inputs!O299","v":9401.3207600385722},{"$f":"P252*Inputs!P299","v":9867.5062334897466},{"$f":"Q252*Inputs!Q299","v":10316.814191035422}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":178.12},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":20840.04},{"$f":"I254*Inputs!I301","v":18437.700280193236},{"$f":"J254*Inputs!J301","v":19086.418483091784},{"$f":"K254*Inputs!K301","v":19330.150318840573},{"$f":"L254*Inputs!L301","v":19706.826792270524},{"$f":"M254*Inputs!M301","v":20512.403246019552},{"$f":"N254*Inputs!N301","v":21453.73960552059},{"$f":"O254*Inputs!O301","v":22519.442750790069},{"$f":"P254*Inputs!P301","v":23636.119582545205},{"$f":"Q254*Inputs!Q301","v":24712.368876201126}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":13448.06},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":200563.12},{"$f":"I256*Inputs!I303","v":220157.09443478263},{"$f":"J256*Inputs!J303","v":237005.13825120768},{"$f":"K256*Inputs!K303","v":240031.67240579703},{"$f":"L256*Inputs!L303","v":244709.04337198057},{"$f":"M256*Inputs!M303","v":254712.26943358258},{"$f":"N256*Inputs!N303","v":266401.29082971683},{"$f":"O256*Inputs!O303","v":279634.63376951939},{"$f":"P256*Inputs!P303","v":293500.9412240322},{"$f":"Q256*Inputs!Q303","v":306865.24070544896}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":5609.8857368384333},{"$f":"N257*Inputs!N304","v":5867.3294577616271},{"$f":"O257*Inputs!O304","v":6158.7859391230313},{"$f":"P257*Inputs!P304","v":6464.1830862046008},{"$f":"Q257*Inputs!Q304","v":6758.5238072478251}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":175055.00000000003},{"$f":"I258*Inputs!I305","v":123187.40845410629},{"$f":"J258*Inputs!J305","v":121217.6020531401},{"$f":"K258*Inputs!K305","v":122765.53985507246},{"$f":"L258*Inputs!L305","v":125157.80736714976},{"$f":"M258*Inputs!M305","v":130274.01322213694},{"$f":"N258*Inputs!N305","v":136252.42851913112},{"$f":"O258*Inputs!O305","v":143020.69569741262},{"$f":"P258*Inputs!P305","v":150112.6961129735},{"$f":"Q258*Inputs!Q305","v":156947.94174608839}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":1483.8695242105359},{"$f":"N259*Inputs!N306","v":1551.9659007853259},{"$f":"O259*Inputs!O306","v":1629.0589844261985},{"$f":"P259*Inputs!P306","v":1709.8395101968667},{"$f":"Q259*Inputs!Q306","v":1787.6955033808465}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":159.95288770573052},{"$f":"N260*Inputs!N307","v":167.29329863655644},{"$f":"O260*Inputs!O307","v":175.6035045874857},{"$f":"P260*Inputs!P307","v":184.31119630605511},{"$f":"Q260*Inputs!Q307","v":192.70363966565623}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":1196775.6238588656},{"$f":"N261*Inputs!N308","v":1251696.9509891472},{"$f":"O261*Inputs!O308","v":1313874.3336795799},{"$f":"P261*Inputs!P308","v":1379025.7250569814},{"$f":"Q261*Inputs!Q308","v":1441818.4122128694}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":76553.477001281295},{"$f":"N263*Inputs!N310","v":80066.59881754221},{"$f":"O263*Inputs!O310","v":84043.864681668172},{"$f":"P263*Inputs!P310","v":88211.367296176264},{"$f":"Q263*Inputs!Q310","v":92227.99199691783}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":17224.532325288292},{"$f":"N264*Inputs!N311","v":18014.984733947},{"$f":"O264*Inputs!O311","v":18909.869553375338},{"$f":"P264*Inputs!P311","v":19847.557641639658},{"$f":"Q264*Inputs!Q311","v":20751.298199306515}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":643008.96144951356},{"$f":"I265*Inputs!I312","v":712066.8119112975},{"$f":"J265*Inputs!J312","v":1240436.7682107328},{"$f":"K265*Inputs!K312","v":1256277.0334189034},{"$f":"L265*Inputs!L312","v":1280757.4432860757},{"$f":"M265*Inputs!M312","v":1333112.2972740221},{"$f":"N265*Inputs!N312","v":1394290.2617314784},{"$f":"O265*Inputs!O312","v":1463550.8915642127},{"$f":"P265*Inputs!P312","v":1536124.3291394829},{"$f":"Q265*Inputs!Q312","v":1606070.3589194703}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":25836.798487932436},{"$f":"N266*Inputs!N313","v":27022.477100920496},{"$f":"O266*Inputs!O313","v":28364.804330063005},{"$f":"P266*Inputs!P313","v":29771.336462459491},{"$f":"Q266*Inputs!Q313","v":31126.947298959771}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":3061.7220808964948},{"$f":"I267*Inputs!I314","v":9413.6860791621948},{"$f":"J267*Inputs!J314","v":3185.226329087247},{"$f":"K267*Inputs!K314","v":3225.9013808865966},{"$f":"L267*Inputs!L314","v":3288.7628245765},{"$f":"M267*Inputs!M314","v":3423.2010028469417},{"$f":"N267*Inputs!N314","v":3580.2953974535585},{"$f":"O267*Inputs!O314","v":3758.1446739068933},{"$f":"P267*Inputs!P314","v":3944.5006656682153},{"$f":"Q267*Inputs!Q314","v":4124.1099302272669}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":3061.7220808964948},{"$f":"I268*Inputs!I315","v":6275.7907194414629},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":137777.49364034226},{"$f":"I269*Inputs!I316","v":181997.93086380244},{"$f":"J269*Inputs!J316","v":31852.26329087247},{"$f":"K269*Inputs!K316","v":32259.013808865966},{"$f":"L269*Inputs!L316","v":32887.628245765001},{"$f":"M269*Inputs!M316","v":34232.01002846942},{"$f":"N269*Inputs!N316","v":35802.953974535587},{"$f":"O269*Inputs!O316","v":37581.446739068931},{"$f":"P269*Inputs!P316","v":39445.006656682155},{"$f":"Q269*Inputs!Q316","v":41241.099302272669}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":42864.109132550926},{"$f":"I270*Inputs!I317","v":53344.221115252432},{"$f":"J270*Inputs!J317","v":19111.357974523482},{"$f":"K270*Inputs!K317","v":19355.40828531958},{"$f":"L270*Inputs!L317","v":19732.576947458998},{"$f":"M270*Inputs!M317","v":20539.206017081651},{"$f":"N270*Inputs!N317","v":21481.772384721349},{"$f":"O270*Inputs!O317","v":22548.868043441362},{"$f":"P270*Inputs!P317","v":23667.00399400929},{"$f":"Q270*Inputs!Q317","v":24744.659581363601}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":6275.7907194414629},{"$f":"J273*Inputs!J320","v":3185.226329087247},{"$f":"K273*Inputs!K320","v":3225.9013808865966},{"$f":"L273*Inputs!L320","v":3288.7628245765},{"$f":"M273*Inputs!M320","v":3423.2010028469417},{"$f":"N273*Inputs!N320","v":3580.2953974535585},{"$f":"O273*Inputs!O320","v":3758.1446739068933},{"$f":"P273*Inputs!P320","v":3944.5006656682153},{"$f":"Q273*Inputs!Q320","v":4124.1099302272669}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":3137.8953597207314},{"$f":"J274*Inputs!J321","v":3185.226329087247},{"$f":"K274*Inputs!K321","v":3225.9013808865966},{"$f":"L274*Inputs!L321","v":3288.7628245765},{"$f":"M274*Inputs!M321","v":3423.2010028469417},{"$f":"N274*Inputs!N321","v":3580.2953974535585},{"$f":"O274*Inputs!O321","v":3758.1446739068933},{"$f":"P274*Inputs!P321","v":3944.5006656682153},{"$f":"Q274*Inputs!Q321","v":4124.1099302272669}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":67740.427958945394},{"$f":"I275*Inputs!I322","v":65341.889361706228},{"$f":"J275*Inputs!J322","v":20727.338961294241},{"$f":"K275*Inputs!K322","v":20992.025202963887},{"$f":"L275*Inputs!L322","v":21401.085758271529},{"$f":"M275*Inputs!M322","v":22275.920197791202},{"$f":"N275*Inputs!N322","v":23298.186256625318},{"$f":"O275*Inputs!O322","v":24455.511311804534},{"$f":"P275*Inputs!P322","v":25668.192424424858},{"$f":"Q275*Inputs!Q322","v":26836.970314117563}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":189983.31433166112},{"$f":"I276*Inputs!I323","v":254977.31854732058},{"$f":"J276*Inputs!J323","v":141176.35176440032},{"$f":"K276*Inputs!K323","v":142979.16099287535},{"$f":"L276*Inputs!L323","v":145765.32070960951},{"$f":"M276*Inputs!M323","v":151723.9213191655},{"$f":"N276*Inputs!N323","v":158686.69608674521},{"$f":"O276*Inputs!O323","v":166569.3736171721},{"$f":"P276*Inputs!P323","v":174829.08778757427},{"$f":"Q276*Inputs!Q323","v":182789.77192545781}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":33678.942889861442},{"$f":"I277*Inputs!I324","v":34516.848956928043},{"$f":"J277*Inputs!J324","v":19111.357974523482},{"$f":"K277*Inputs!K324","v":19355.40828531958},{"$f":"L277*Inputs!L324","v":19732.576947458998},{"$f":"M277*Inputs!M324","v":20539.206017081651},{"$f":"N277*Inputs!N324","v":21481.772384721349},{"$f":"O277*Inputs!O324","v":22548.868043441362},{"$f":"P277*Inputs!P324","v":23667.00399400929},{"$f":"Q277*Inputs!Q324","v":24744.659581363601}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":705023.79285255144},{"$f":"I278*Inputs!I325","v":613966.11623025639},{"$f":"J278*Inputs!J325","v":661169.42349836032},{"$f":"K278*Inputs!K325","v":669612.49716736644},{"$f":"L278*Inputs!L325","v":682660.88374673959},{"$f":"M278*Inputs!M325","v":710566.72265417723},{"$f":"N278*Inputs!N325","v":743175.39770134236},{"$f":"O278*Inputs!O325","v":780092.24172854447},{"$f":"P278*Inputs!P325","v":818774.85668533051},{"$f":"Q278*Inputs!Q325","v":856057.02807109244}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":658730.99273034593},{"$f":"I279*Inputs!I326","v":392959.10836367198},{"$f":"J279*Inputs!J326","v":480617.5710306117},{"$f":"K279*Inputs!K326","v":486755.01389262313},{"$f":"L279*Inputs!L326","v":496240.15286118636},{"$f":"M279*Inputs!M326","v":516525.47767596511},{"$f":"N279*Inputs!N326","v":540229.39022650348},{"$f":"O279*Inputs!O326","v":567064.99888576253},{"$f":"P279*Inputs!P326","v":595184.18253353587},{"$f":"Q279*Inputs!Q326","v":622285.35511856305}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":10337.040000000001},{"$f":"I280*Inputs!I327","v":2378.2937391304349},{"$f":"J280*Inputs!J327","v":7461.971130434782},{"$f":"K280*Inputs!K327","v":7557.2598260869545},{"$f":"L280*Inputs!L327","v":7704.5241739130406},{"$f":"M280*Inputs!M327","v":8019.4700212210864},{"$f":"N280*Inputs!N327","v":8387.4921697896061},{"$f":"O280*Inputs!O327","v":8804.136398284285},{"$f":"P280*Inputs!P327","v":9240.7091522540213},{"$f":"Q280*Inputs!Q327","v":9661.4764725098212}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":31598.560000000001},{"$f":"I281*Inputs!I328","v":2547.1118454106281},{"$f":"J281*Inputs!J328","v":1662.1274782608696},{"$f":"K281*Inputs!K328","v":1683.3526956521739},{"$f":"L281*Inputs!L328","v":1716.1553043478259},{"$f":"M281*Inputs!M328","v":1786.3083695131093},{"$f":"N281*Inputs!N328","v":1868.2839916445632},{"$f":"O281*Inputs!O328","v":1961.0900088127719},{"$f":"P281*Inputs!P328","v":2058.3350340144225},{"$f":"Q281*Inputs!Q328","v":2152.0594551796121}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":33542.639999999999},{"$f":"I282*Inputs!I329","v":12756.302782608696},{"$f":"J282*Inputs!J329","v":11192.956695652172},{"$f":"K282*Inputs!K329","v":11335.889739130433},{"$f":"L282*Inputs!L329","v":11556.786260869561},{"$f":"M282*Inputs!M329","v":12029.205031831631},{"$f":"N282*Inputs!N329","v":12581.238254684409},{"$f":"O282*Inputs!O329","v":13206.204597426427},{"$f":"P282*Inputs!P329","v":13861.063728381032},{"$f":"Q282*Inputs!Q329","v":14492.214708764732}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":14694.9},{"$f":"I283*Inputs!I330","v":7210.7837729468602},{"$f":"J283*Inputs!J330","v":2779.5755072463762},{"$f":"K283*Inputs!K330","v":2815.0704347826077},{"$f":"L283*Inputs!L330","v":2869.9262318840565},{"$f":"M283*Inputs!M330","v":2987.2431911678959},{"$f":"N283*Inputs!N330","v":3124.3310105127075},{"$f":"O283*Inputs!O330","v":3279.5304976878742},{"$f":"P283*Inputs!P330","v":3442.1533372638651},{"$f":"Q283*Inputs!Q330","v":3598.8886712914264}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":3340540.8709207936},{"$f":"I286*Inputs!I333","v":3086091.950268053},{"$f":"J286*Inputs!J333","v":2359379.3660899433},{"$f":"K286*Inputs!K333","v":2284342.547988975},{"$f":"L286*Inputs!L333","v":2203088.8118966441},{"$f":"M286*Inputs!M333","v":2169311.2255983548},{"$f":"N286*Inputs!N333","v":2157662.894864148},{"$f":"O286*Inputs!O333","v":2192368.6587083056},{"$f":"P286*Inputs!P333","v":2234327.8712965068},{"$f":"Q286*Inputs!Q333","v":2268300.9822566155}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":114805.6199685875},{"$f":"I287*Inputs!I334","v":5183.3433944829303},{"$f":"J287*Inputs!J334","v":44196.828659042898},{"$f":"K287*Inputs!K334","v":42896.167402359897},{"$f":"L287*Inputs!L334","v":41287.413003068221},{"$f":"M287*Inputs!M334","v":40713.310916539616},{"$f":"N287*Inputs!N334","v":40511.745562901808},{"$f":"O287*Inputs!O334","v":41282.564176621287},{"$f":"P287*Inputs!P334","v":42026.50482671037},{"$f":"Q287*Inputs!Q334","v":42577.658578430608}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":24659.373999066618},{"$f":"I288*Inputs!I335","v":75818.640491333092},{"$f":"J288*Inputs!J335","v":48264.47041411516},{"$f":"K288*Inputs!K335","v":46678.965343062424},{"$f":"L288*Inputs!L335","v":44894.880935826259},{"$f":"M288*Inputs!M335","v":44393.590890490697},{"$f":"N288*Inputs!N335","v":43987.131253229367},{"$f":"O288*Inputs!O335","v":44633.096397231369},{"$f":"P288*Inputs!P335","v":45230.937478072272},{"$f":"Q288*Inputs!Q335","v":46164.523260286005}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":560322.96271393052},{"$f":"I289*Inputs!I336","v":512411.73204826226},{"$f":"J289*Inputs!J336","v":520244.84293598874},{"$f":"K289*Inputs!K336","v":503702.14479284786},{"$f":"L289*Inputs!L336","v":485796.60273097845},{"$f":"M289*Inputs!M336","v":478366.64415224356},{"$f":"N289*Inputs!N336","v":475794.70998395106},{"$f":"O289*Inputs!O336","v":483468.11381386692},{"$f":"P289*Inputs!P336","v":492707.97202239581},{"$f":"Q289*Inputs!Q336","v":500187.21916496428}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":6690.5931727978777},{"$f":"J290*Inputs!J337","v":4138.5775358471956},{"$f":"K290*Inputs!K337","v":3976.4818323213981},{"$f":"L290*Inputs!L337","v":3834.8359591537728},{"$f":"M290*Inputs!M337","v":3763.5053061809208},{"$f":"N290*Inputs!N337","v":3697.6580493199017},{"$f":"O290*Inputs!O337","v":3756.1328257810901},{"$f":"P290*Inputs!P337","v":3810.9760870439322},{"$f":"Q290*Inputs!Q337","v":3847.1086918772244}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":1350.7505534821155},{"$f":"J291*Inputs!J338","v":979.37487523104801},{"$f":"K291*Inputs!K338","v":952.20614755688814},{"$f":"L291*Inputs!L338","v":930.31290098450711},{"$f":"M291*Inputs!M338","v":926.24043117619442},{"$f":"N291*Inputs!N338","v":924.71266922749203},{"$f":"O291*Inputs!O338","v":924.42598191444847},{"$f":"P291*Inputs!P338","v":921.75242215202445},{"$f":"Q291*Inputs!Q338","v":913.00128981706359}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":2783.9449275362317},{"$f":"K292*Inputs!K339","v":2819.4956521739132},{"$f":"L292*Inputs!L339","v":2874.4376811594202},{"$f":"M292*Inputs!M339","v":2991.939059647164},{"$f":"N292*Inputs!N339","v":3129.2423774728677},{"$f":"O292*Inputs!O339","v":3284.6858341989496},{"$f":"P292*Inputs!P339","v":3447.5643126424534},{"$f":"Q292*Inputs!Q339","v":3604.5460305321735}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":1676.3793599033816},{"$f":"M294*Inputs!M341","v":1744.9064624209066},{"$f":"N294*Inputs!N341","v":1824.9821062791598},{"$f":"O294*Inputs!O341","v":1915.6371252401311},{"$f":"P294*Inputs!P341","v":2010.6282677598822},{"$f":"Q294*Inputs!Q341","v":2102.1804045403724}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":4598.6491449275363},{"$f":"M295*Inputs!M342","v":4786.632908587535},{"$f":"N295*Inputs!N342","v":5006.2966672605726},{"$f":"O295*Inputs!O342","v":5254.9818010672116},{"$f":"P295*Inputs!P342","v":5515.5618026900665},{"$f":"Q295*Inputs!Q342","v":5766.7079129274025}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":126646.45135869566},{"$f":"M296*Inputs!M343","v":131823.51006230453},{"$f":"N296*Inputs!N343","v":137873.03344434794},{"$f":"O296*Inputs!O343","v":144721.80331343296},{"$f":"P296*Inputs!P343","v":151898.15694697326},{"$f":"Q296*Inputs!Q343","v":158814.70192174747}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":4343.8722112380847},{"$f":"L297*Inputs!L344","v":6888.8072781919773},{"$f":"M297*Inputs!M344","v":9901.9923005142864},{"$f":"N297*Inputs!N344","v":13570.462289609741},{"$f":"O297*Inputs!O344","v":17055.995669675885},{"$f":"P297*Inputs!P344","v":21836.206994289369},{"$f":"Q297*Inputs!Q344","v":29000.904006517063}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":718.60942028985505},{"$f":"M299*Inputs!M346","v":747.98476491179099},{"$f":"N299*Inputs!N346","v":782.31059436821693},{"$f":"O299*Inputs!O346","v":821.17145854973739},{"$f":"P299*Inputs!P346","v":861.89107816061335},{"$f":"Q299*Inputs!Q346","v":901.13650763304338}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":718.60942028985505},{"$f":"M300*Inputs!M347","v":747.98476491179099},{"$f":"N300*Inputs!N347","v":782.31059436821693},{"$f":"O300*Inputs!O347","v":821.17145854973739},{"$f":"P300*Inputs!P347","v":861.89107816061335},{"$f":"Q300*Inputs!Q347","v":901.13650763304338}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":175813.2},{"$f":"I302*Inputs!I349","v":90505.034782608695},{"$f":"J302*Inputs!J349","v":85606.306521739141},{"$f":"K302*Inputs!K349","v":86699.49130434783},{"$f":"L302*Inputs!L349","v":88388.958695652167},{"$f":"M302*Inputs!M349","v":92002.126084150295},{"$f":"N302*Inputs!N349","v":96224.203107290698},{"$f":"O302*Inputs!O349","v":101004.0894016177},{"$f":"P302*Inputs!P349","v":106012.60261375546},{"$f":"Q302*Inputs!Q349","v":110839.79043886432}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":4487.9085894707459},{"$f":"N303*Inputs!N350","v":4693.863566209302},{"$f":"O303*Inputs!O350","v":4927.028751298425},{"$f":"P303*Inputs!P350","v":5171.3464689636803},{"$f":"Q303*Inputs!Q350","v":5406.81904579826}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":3197981.6911594206},{"$f":"J304*Inputs!J351","v":3791767.7906159419},{"$f":"K304*Inputs!K351","v":3840188.3219565218},{"$f":"L304*Inputs!L351","v":3915020.0522101447},{"$f":"M304*Inputs!M351","v":4075058.3984776828},{"$f":"N304*Inputs!N351","v":4262067.2336477647},{"$f":"O304*Inputs!O351","v":4473783.1647518966},{"$f":"P304*Inputs!P351","v":4695625.6883729296},{"$f":"Q304*Inputs!Q351","v":4909436.750410202}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":2236132.5},{"$f":"I305*Inputs!I352","v":2272876.2503985511},{"$f":"J305*Inputs!J352","v":2604972.0680072461},{"$f":"K305*Inputs!K352","v":2638237.3254347825},{"$f":"L305*Inputs!L352","v":2689647.2687318842},{"$f":"M305*Inputs!M352","v":2799594.777350097},{"$f":"N305*Inputs!N352","v":2928071.208131081},{"$f":"O305*Inputs!O352","v":3073521.5936328848},{"$f":"P305*Inputs!P352","v":3225929.0218934519},{"$f":"Q305*Inputs!Q352","v":3372818.7775943363}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":918637.35000000009},{"$f":"I306*Inputs!I353","v":1263882.2414130436},{"$f":"J306*Inputs!J353","v":2088097.8928985507},{"$f":"K306*Inputs!K353","v":2114762.7139130435},{"$f":"L306*Inputs!L353","v":2155971.9827536233},{"$f":"M306*Inputs!M353","v":2244103.8916883552},{"$f":"N306*Inputs!N353","v":2347088.2452235245},{"$f":"O306*Inputs!O353","v":2463678.6099409224},{"$f":"P306*Inputs!P353","v":2585845.6126974723},{"$f":"Q306*Inputs!Q353","v":2703589.7502006567}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":234792.00084057974},{"$f":"J307*Inputs!J354","v":483181.48162318842},{"$f":"K307*Inputs!K354","v":489351.66539130436},{"$f":"L307*Inputs!L354","v":498887.40394202899},{"$f":"M307*Inputs!M354","v":519280.94319236185},{"$f":"N307*Inputs!N354","v":543111.30703419098},{"$f":"O307*Inputs!O354","v":570090.07338356972},{"$f":"P307*Inputs!P354","v":598359.26210222428},{"$f":"Q307*Inputs!Q354","v":625605.00905916397}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":826.28804710144914},{"$f":"M309*Inputs!M356","v":860.06508293657794},{"$f":"N309*Inputs!N356","v":899.53439934944538},{"$f":"O309*Inputs!O356","v":944.21829391942106},{"$f":"P309*Inputs!P356","v":991.03946550024068},{"$f":"Q309*Inputs!Q356","v":1036.1655497969812}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":57415.107750960968},{"$f":"N310*Inputs!N357","v":60049.949113156661},{"$f":"O310*Inputs!O357","v":63032.898511251129},{"$f":"P310*Inputs!P357","v":66158.525472132198},{"$f":"Q310*Inputs!Q357","v":69170.993997688391}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":14353.776937740242},{"$f":"N311*Inputs!N358","v":15012.487278289165},{"$f":"O311*Inputs!O358","v":15758.224627812782},{"$f":"P311*Inputs!P358","v":16539.63136803305},{"$f":"Q311*Inputs!Q358","v":17292.748499422098}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":54651.501257960394},{"$f":"N312*Inputs!N359","v":54301.541844115927},{"$f":"O312*Inputs!O359","v":55248.974635168728},{"$f":"P312*Inputs!P359","v":56414.266727483708},{"$f":"Q312*Inputs!Q359","v":57337.00095336949}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":20086.39055105755},{"$f":"N313*Inputs!N360","v":19957.76789108121},{"$f":"O313*Inputs!O360","v":20287.607031055257},{"$f":"P313*Inputs!P360","v":20714.98251084131},{"$f":"Q313*Inputs!Q360","v":21053.242248607978}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":44879.085894707467},{"$f":"N314*Inputs!N361","v":44591.703878988366},{"$f":"O314*Inputs!O361","v":45328.664511945506},{"$f":"P314*Inputs!P361","v":46283.550897224937},{"$f":"Q314*Inputs!Q361","v":47039.32569844486}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":682896.02072512324},{"$f":"N315*Inputs!N362","v":714234.85734788107},{"$f":"O315*Inputs!O362","v":749714.09537036857},{"$f":"P315*Inputs!P362","v":786890.34213655384},{"$f":"Q315*Inputs!Q362","v":822720.68103594508}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":4978.7386519464935},{"$f":"N316*Inputs!N363","v":4998.9296168203318},{"$f":"O316*Inputs!O363","v":5028.6134297880735},{"$f":"P316*Inputs!P363","v":5163.2300058957971},{"$f":"Q316*Inputs!Q363","v":5278.3700512274254}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":17985290.465983182},{"$f":"SUM(I361:I710)","v":21276404.59942368},23233775.694272984,23402103.663421933,23836887.062264811,26882791.69568314,27972701.189538512,{"$f":"SUM(O361:O710)","v":29269544.938530147},{"$f":"SUM(P361:P710)","v":30636727.815284852},31948793.867214285]

{"sheet":"Calc Cost build up (Overtime)","index":8,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up"]
[]
[]
[null,"Cost build up tariffs, overtime ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P8*(Inputs!$H761-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q8*(Inputs!$H761-1)","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P9*(Inputs!$H762-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q9*(Inputs!$H762-1)","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P10*(Inputs!$H763-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q10*(Inputs!$H763-1)","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P11*(Inputs!$H764-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q11*(Inputs!$H764-1)","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P12*(Inputs!$H765-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q12*(Inputs!$H765-1)","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P13*(Inputs!$H766-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q13*(Inputs!$H766-1)","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P14*(Inputs!$H767-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q14*(Inputs!$H767-1)","v":0}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P15*(Inputs!$H768-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q15*(Inputs!$H768-1)","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P16*(Inputs!$H769-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q16*(Inputs!$H769-1)","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P17*(Inputs!$H770-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q17*(Inputs!$H770-1)","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P18*(Inputs!$H771-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q18*(Inputs!$H771-1)","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P19*(Inputs!$H772-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q19*(Inputs!$H772-1)","v":0}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P20*(Inputs!$H773-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q20*(Inputs!$H773-1)","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P21*(Inputs!$H774-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q21*(Inputs!$H774-1)","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P22*(Inputs!$H775-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q22*(Inputs!$H775-1)","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P23*(Inputs!$H776-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q23*(Inputs!$H776-1)","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P24*(Inputs!$H777-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q24*(Inputs!$H777-1)","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P25*(Inputs!$H778-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q25*(Inputs!$H778-1)","v":0}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P26*(Inputs!$H779-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q26*(Inputs!$H779-1)","v":0}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P27*(Inputs!$H780-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q27*(Inputs!$H780-1)","v":0}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P28*(Inputs!$H781-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q28*(Inputs!$H781-1)","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P29*(Inputs!$H782-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q29*(Inputs!$H782-1)","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P30*(Inputs!$H783-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q30*(Inputs!$H783-1)","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P31*(Inputs!$H784-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q31*(Inputs!$H784-1)","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H32*(Inputs!$H785-1)","v":107.29678620635389},{"$f":"'Calc Cost build up (Labour)'!I32*(Inputs!$H785-1)","v":109.96624731245399},{"$f":"'Calc Cost build up (Labour)'!J32*(Inputs!$H785-1)","v":111.62494159197249},{"$f":"'Calc Cost build up (Labour)'!K32*(Inputs!$H785-1)","v":113.05038198843371},{"$f":"'Calc Cost build up (Labour)'!L32*(Inputs!$H785-1)","v":115.25333532841923},{"$f":"'Calc Cost build up (Labour)'!M32*(Inputs!$H785-1)","v":119.96466577929789},{"$f":"'Calc Cost build up (Labour)'!N32*(Inputs!$H785-1)","v":125.46997397741734},{"$f":"'Calc Cost build up (Labour)'!O32*(Inputs!$H785-1)","v":131.70262844061426},{"$f":"'Calc Cost build up (Labour)'!P32*(Inputs!$H785-1)","v":138.23339722954134},{"$f":"'Calc Cost build up (Labour)'!Q32*(Inputs!$H785-1)","v":144.52772974924216}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H33*(Inputs!$H786-1)","v":221.81886421927911},{"$f":"'Calc Cost build up (Labour)'!I33*(Inputs!$H786-1)","v":227.3375461068602},{"$f":"'Calc Cost build up (Labour)'!J33*(Inputs!$H786-1)","v":230.7666299981727},{"$f":"'Calc Cost build up (Labour)'!K33*(Inputs!$H786-1)","v":233.7134989672694},{"$f":"'Calc Cost build up (Labour)'!L33*(Inputs!$H786-1)","v":238.26775101041881},{"$f":"'Calc Cost build up (Labour)'!M33*(Inputs!$H786-1)","v":248.0076696652585},{"$f":"'Calc Cost build up (Labour)'!N33*(Inputs!$H786-1)","v":259.38900973014506},{"$f":"'Calc Cost build up (Labour)'!O33*(Inputs!$H786-1)","v":272.27402132255838},{"$f":"'Calc Cost build up (Labour)'!P33*(Inputs!$H786-1)","v":285.77533638014518},{"$f":"'Calc Cost build up (Labour)'!Q33*(Inputs!$H786-1)","v":298.78785744348187}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H34*(Inputs!$H787-1)","v":214.59357241270777},{"$f":"'Calc Cost build up (Labour)'!I34*(Inputs!$H787-1)","v":219.93249462490797},{"$f":"'Calc Cost build up (Labour)'!J34*(Inputs!$H787-1)","v":223.24988318394497},{"$f":"'Calc Cost build up (Labour)'!K34*(Inputs!$H787-1)","v":226.10076397686743},{"$f":"'Calc Cost build up (Labour)'!L34*(Inputs!$H787-1)","v":230.50667065683845},{"$f":"'Calc Cost build up (Labour)'!M34*(Inputs!$H787-1)","v":239.92933155859578},{"$f":"'Calc Cost build up (Labour)'!N34*(Inputs!$H787-1)","v":250.93994795483468},{"$f":"'Calc Cost build up (Labour)'!O34*(Inputs!$H787-1)","v":263.40525688122852},{"$f":"'Calc Cost build up (Labour)'!P34*(Inputs!$H787-1)","v":276.46679445908268},{"$f":"'Calc Cost build up (Labour)'!Q34*(Inputs!$H787-1)","v":289.05545949848431}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H35*(Inputs!$H788-1)","v":443.63772843855821},{"$f":"'Calc Cost build up (Labour)'!I35*(Inputs!$H788-1)","v":454.6750922137204},{"$f":"'Calc Cost build up (Labour)'!J35*(Inputs!$H788-1)","v":461.53325999634541},{"$f":"'Calc Cost build up (Labour)'!K35*(Inputs!$H788-1)","v":467.4269979345388},{"$f":"'Calc Cost build up (Labour)'!L35*(Inputs!$H788-1)","v":476.53550202083761},{"$f":"'Calc Cost build up (Labour)'!M35*(Inputs!$H788-1)","v":496.01533933051701},{"$f":"'Calc Cost build up (Labour)'!N35*(Inputs!$H788-1)","v":518.77801946029012},{"$f":"'Calc Cost build up (Labour)'!O35*(Inputs!$H788-1)","v":544.54804264511677},{"$f":"'Calc Cost build up (Labour)'!P35*(Inputs!$H788-1)","v":571.55067276029035},{"$f":"'Calc Cost build up (Labour)'!Q35*(Inputs!$H788-1)","v":597.57571488696374}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P36*(Inputs!$H789-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q36*(Inputs!$H789-1)","v":0}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P37*(Inputs!$H790-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q37*(Inputs!$H790-1)","v":0}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P38*(Inputs!$H791-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q38*(Inputs!$H791-1)","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P39*(Inputs!$H792-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q39*(Inputs!$H792-1)","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P40*(Inputs!$H793-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q40*(Inputs!$H793-1)","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P41*(Inputs!$H794-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q41*(Inputs!$H794-1)","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P42*(Inputs!$H795-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q42*(Inputs!$H795-1)","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P43*(Inputs!$H796-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q43*(Inputs!$H796-1)","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P44*(Inputs!$H797-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q44*(Inputs!$H797-1)","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P45*(Inputs!$H798-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q45*(Inputs!$H798-1)","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P46*(Inputs!$H799-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q46*(Inputs!$H799-1)","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P47*(Inputs!$H800-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q47*(Inputs!$H800-1)","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P48*(Inputs!$H801-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q48*(Inputs!$H801-1)","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P49*(Inputs!$H802-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q49*(Inputs!$H802-1)","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P50*(Inputs!$H803-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q50*(Inputs!$H803-1)","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P51*(Inputs!$H804-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q51*(Inputs!$H804-1)","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P52*(Inputs!$H805-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q52*(Inputs!$H805-1)","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P53*(Inputs!$H806-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q53*(Inputs!$H806-1)","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P54*(Inputs!$H807-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q54*(Inputs!$H807-1)","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P55*(Inputs!$H808-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q55*(Inputs!$H808-1)","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P56*(Inputs!$H809-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q56*(Inputs!$H809-1)","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P57*(Inputs!$H810-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q57*(Inputs!$H810-1)","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P58*(Inputs!$H811-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q58*(Inputs!$H811-1)","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P59*(Inputs!$H812-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q59*(Inputs!$H812-1)","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P60*(Inputs!$H813-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q60*(Inputs!$H813-1)","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P61*(Inputs!$H814-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q61*(Inputs!$H814-1)","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P62*(Inputs!$H815-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q62*(Inputs!$H815-1)","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P63*(Inputs!$H816-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q63*(Inputs!$H816-1)","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P64*(Inputs!$H817-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q64*(Inputs!$H817-1)","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P65*(Inputs!$H818-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q65*(Inputs!$H818-1)","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P66*(Inputs!$H819-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q66*(Inputs!$H819-1)","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P67*(Inputs!$H820-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q67*(Inputs!$H820-1)","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P68*(Inputs!$H821-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q68*(Inputs!$H821-1)","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P69*(Inputs!$H822-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q69*(Inputs!$H822-1)","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P70*(Inputs!$H823-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q70*(Inputs!$H823-1)","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P71*(Inputs!$H824-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q71*(Inputs!$H824-1)","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P72*(Inputs!$H825-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q72*(Inputs!$H825-1)","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P73*(Inputs!$H826-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q73*(Inputs!$H826-1)","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P74*(Inputs!$H827-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q74*(Inputs!$H827-1)","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P75*(Inputs!$H828-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q75*(Inputs!$H828-1)","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P76*(Inputs!$H829-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q76*(Inputs!$H829-1)","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P77*(Inputs!$H830-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q77*(Inputs!$H830-1)","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P78*(Inputs!$H831-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q78*(Inputs!$H831-1)","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P79*(Inputs!$H832-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q79*(Inputs!$H832-1)","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P80*(Inputs!$H833-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q80*(Inputs!$H833-1)","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P81*(Inputs!$H834-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q81*(Inputs!$H834-1)","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P82*(Inputs!$H835-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q82*(Inputs!$H835-1)","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P83*(Inputs!$H836-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q83*(Inputs!$H836-1)","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P84*(Inputs!$H837-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q84*(Inputs!$H837-1)","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P85*(Inputs!$H838-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q85*(Inputs!$H838-1)","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P86*(Inputs!$H839-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q86*(Inputs!$H839-1)","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P87*(Inputs!$H840-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q87*(Inputs!$H840-1)","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P88*(Inputs!$H841-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q88*(Inputs!$H841-1)","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P89*(Inputs!$H842-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q89*(Inputs!$H842-1)","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P90*(Inputs!$H843-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q90*(Inputs!$H843-1)","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P91*(Inputs!$H844-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q91*(Inputs!$H844-1)","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P92*(Inputs!$H845-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q92*(Inputs!$H845-1)","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P93*(Inputs!$H846-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q93*(Inputs!$H846-1)","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P94*(Inputs!$H847-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q94*(Inputs!$H847-1)","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P95*(Inputs!$H848-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q95*(Inputs!$H848-1)","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P96*(Inputs!$H849-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q96*(Inputs!$H849-1)","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P97*(Inputs!$H850-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q97*(Inputs!$H850-1)","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P98*(Inputs!$H851-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q98*(Inputs!$H851-1)","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P99*(Inputs!$H852-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q99*(Inputs!$H852-1)","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P100*(Inputs!$H853-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q100*(Inputs!$H853-1)","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P101*(Inputs!$H854-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q101*(Inputs!$H854-1)","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P102*(Inputs!$H855-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q102*(Inputs!$H855-1)","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P103*(Inputs!$H856-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q103*(Inputs!$H856-1)","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P104*(Inputs!$H857-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q104*(Inputs!$H857-1)","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P105*(Inputs!$H858-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q105*(Inputs!$H858-1)","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P106*(Inputs!$H859-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q106*(Inputs!$H859-1)","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P107*(Inputs!$H860-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q107*(Inputs!$H860-1)","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P108*(Inputs!$H861-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q108*(Inputs!$H861-1)","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P109*(Inputs!$H862-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q109*(Inputs!$H862-1)","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P110*(Inputs!$H863-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q110*(Inputs!$H863-1)","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P111*(Inputs!$H864-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q111*(Inputs!$H864-1)","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P112*(Inputs!$H865-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q112*(Inputs!$H865-1)","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P113*(Inputs!$H866-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q113*(Inputs!$H866-1)","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P114*(Inputs!$H867-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q114*(Inputs!$H867-1)","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P115*(Inputs!$H868-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q115*(Inputs!$H868-1)","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P116*(Inputs!$H869-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q116*(Inputs!$H869-1)","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P117*(Inputs!$H870-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q117*(Inputs!$H870-1)","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P118*(Inputs!$H871-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q118*(Inputs!$H871-1)","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P119*(Inputs!$H872-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q119*(Inputs!$H872-1)","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P120*(Inputs!$H873-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q120*(Inputs!$H873-1)","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P121*(Inputs!$H874-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q121*(Inputs!$H874-1)","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P122*(Inputs!$H875-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q122*(Inputs!$H875-1)","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P123*(Inputs!$H876-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q123*(Inputs!$H876-1)","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P124*(Inputs!$H877-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q124*(Inputs!$H877-1)","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P125*(Inputs!$H878-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q125*(Inputs!$H878-1)","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P126*(Inputs!$H879-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q126*(Inputs!$H879-1)","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P127*(Inputs!$H880-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q127*(Inputs!$H880-1)","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P128*(Inputs!$H881-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q128*(Inputs!$H881-1)","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P129*(Inputs!$H882-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q129*(Inputs!$H882-1)","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P130*(Inputs!$H883-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q130*(Inputs!$H883-1)","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P131*(Inputs!$H884-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q131*(Inputs!$H884-1)","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P132*(Inputs!$H885-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q132*(Inputs!$H885-1)","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P133*(Inputs!$H886-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q133*(Inputs!$H886-1)","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P134*(Inputs!$H887-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q134*(Inputs!$H887-1)","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P135*(Inputs!$H888-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q135*(Inputs!$H888-1)","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P136*(Inputs!$H889-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q136*(Inputs!$H889-1)","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P137*(Inputs!$H890-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q137*(Inputs!$H890-1)","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P138*(Inputs!$H891-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q138*(Inputs!$H891-1)","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P139*(Inputs!$H892-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q139*(Inputs!$H892-1)","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P140*(Inputs!$H893-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q140*(Inputs!$H893-1)","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P141*(Inputs!$H894-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q141*(Inputs!$H894-1)","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P142*(Inputs!$H895-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q142*(Inputs!$H895-1)","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P143*(Inputs!$H896-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q143*(Inputs!$H896-1)","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P144*(Inputs!$H897-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q144*(Inputs!$H897-1)","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P145*(Inputs!$H898-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q145*(Inputs!$H898-1)","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P146*(Inputs!$H899-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q146*(Inputs!$H899-1)","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P147*(Inputs!$H900-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q147*(Inputs!$H900-1)","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P148*(Inputs!$H901-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q148*(Inputs!$H901-1)","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P149*(Inputs!$H902-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q149*(Inputs!$H902-1)","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P150*(Inputs!$H903-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q150*(Inputs!$H903-1)","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P151*(Inputs!$H904-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q151*(Inputs!$H904-1)","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P152*(Inputs!$H905-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q152*(Inputs!$H905-1)","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P153*(Inputs!$H906-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q153*(Inputs!$H906-1)","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P154*(Inputs!$H907-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q154*(Inputs!$H907-1)","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P155*(Inputs!$H908-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q155*(Inputs!$H908-1)","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P156*(Inputs!$H909-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q156*(Inputs!$H909-1)","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P157*(Inputs!$H910-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q157*(Inputs!$H910-1)","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P158*(Inputs!$H911-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q158*(Inputs!$H911-1)","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P159*(Inputs!$H912-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q159*(Inputs!$H912-1)","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P160*(Inputs!$H913-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q160*(Inputs!$H913-1)","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P161*(Inputs!$H914-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q161*(Inputs!$H914-1)","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P162*(Inputs!$H915-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q162*(Inputs!$H915-1)","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P163*(Inputs!$H916-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q163*(Inputs!$H916-1)","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P164*(Inputs!$H917-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q164*(Inputs!$H917-1)","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P165*(Inputs!$H918-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q165*(Inputs!$H918-1)","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P166*(Inputs!$H919-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q166*(Inputs!$H919-1)","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P167*(Inputs!$H920-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q167*(Inputs!$H920-1)","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P168*(Inputs!$H921-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q168*(Inputs!$H921-1)","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P169*(Inputs!$H922-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q169*(Inputs!$H922-1)","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P170*(Inputs!$H923-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q170*(Inputs!$H923-1)","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P171*(Inputs!$H924-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q171*(Inputs!$H924-1)","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P172*(Inputs!$H925-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q172*(Inputs!$H925-1)","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P173*(Inputs!$H926-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q173*(Inputs!$H926-1)","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P174*(Inputs!$H927-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q174*(Inputs!$H927-1)","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P175*(Inputs!$H928-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q175*(Inputs!$H928-1)","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P176*(Inputs!$H929-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q176*(Inputs!$H929-1)","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P177*(Inputs!$H930-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q177*(Inputs!$H930-1)","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P178*(Inputs!$H931-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q178*(Inputs!$H931-1)","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P179*(Inputs!$H932-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q179*(Inputs!$H932-1)","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P180*(Inputs!$H933-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q180*(Inputs!$H933-1)","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P181*(Inputs!$H934-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q181*(Inputs!$H934-1)","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P182*(Inputs!$H935-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q182*(Inputs!$H935-1)","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P183*(Inputs!$H936-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q183*(Inputs!$H936-1)","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P184*(Inputs!$H937-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q184*(Inputs!$H937-1)","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P185*(Inputs!$H938-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q185*(Inputs!$H938-1)","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P186*(Inputs!$H939-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q186*(Inputs!$H939-1)","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P187*(Inputs!$H940-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q187*(Inputs!$H940-1)","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P188*(Inputs!$H941-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q188*(Inputs!$H941-1)","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P189*(Inputs!$H942-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q189*(Inputs!$H942-1)","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P190*(Inputs!$H943-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q190*(Inputs!$H943-1)","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P191*(Inputs!$H944-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q191*(Inputs!$H944-1)","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P192*(Inputs!$H945-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q192*(Inputs!$H945-1)","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P193*(Inputs!$H946-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q193*(Inputs!$H946-1)","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P194*(Inputs!$H947-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q194*(Inputs!$H947-1)","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P195*(Inputs!$H948-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q195*(Inputs!$H948-1)","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P196*(Inputs!$H949-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q196*(Inputs!$H949-1)","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P197*(Inputs!$H950-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q197*(Inputs!$H950-1)","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P198*(Inputs!$H951-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q198*(Inputs!$H951-1)","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P199*(Inputs!$H952-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q199*(Inputs!$H952-1)","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P200*(Inputs!$H953-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q200*(Inputs!$H953-1)","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P201*(Inputs!$H954-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q201*(Inputs!$H954-1)","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P202*(Inputs!$H955-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q202*(Inputs!$H955-1)","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P203*(Inputs!$H956-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q203*(Inputs!$H956-1)","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P204*(Inputs!$H957-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q204*(Inputs!$H957-1)","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P205*(Inputs!$H958-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q205*(Inputs!$H958-1)","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P206*(Inputs!$H959-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q206*(Inputs!$H959-1)","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P207*(Inputs!$H960-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q207*(Inputs!$H960-1)","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P208*(Inputs!$H961-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q208*(Inputs!$H961-1)","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P209*(Inputs!$H962-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q209*(Inputs!$H962-1)","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P210*(Inputs!$H963-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q210*(Inputs!$H963-1)","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P211*(Inputs!$H964-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q211*(Inputs!$H964-1)","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P212*(Inputs!$H965-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q212*(Inputs!$H965-1)","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P213*(Inputs!$H966-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q213*(Inputs!$H966-1)","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P214*(Inputs!$H967-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q214*(Inputs!$H967-1)","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P215*(Inputs!$H968-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q215*(Inputs!$H968-1)","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P216*(Inputs!$H969-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q216*(Inputs!$H969-1)","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P217*(Inputs!$H970-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q217*(Inputs!$H970-1)","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P218*(Inputs!$H971-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q218*(Inputs!$H971-1)","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P219*(Inputs!$H972-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q219*(Inputs!$H972-1)","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P220*(Inputs!$H973-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q220*(Inputs!$H973-1)","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P221*(Inputs!$H974-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q221*(Inputs!$H974-1)","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P222*(Inputs!$H975-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q222*(Inputs!$H975-1)","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P223*(Inputs!$H976-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q223*(Inputs!$H976-1)","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P224*(Inputs!$H977-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q224*(Inputs!$H977-1)","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P225*(Inputs!$H978-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q225*(Inputs!$H978-1)","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P226*(Inputs!$H979-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q226*(Inputs!$H979-1)","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P227*(Inputs!$H980-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q227*(Inputs!$H980-1)","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P228*(Inputs!$H981-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q228*(Inputs!$H981-1)","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P229*(Inputs!$H982-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q229*(Inputs!$H982-1)","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H230*(Inputs!$H983-1)","v":23.806307373039051},{"$f":"'Calc Cost build up (Labour)'!I230*(Inputs!$H983-1)","v":24.398589899469734},{"$f":"'Calc Cost build up (Labour)'!J230*(Inputs!$H983-1)","v":24.766610110067436},{"$f":"'Calc Cost build up (Labour)'!K230*(Inputs!$H983-1)","v":25.082877478549836},{"$f":"'Calc Cost build up (Labour)'!L230*(Inputs!$H983-1)","v":25.571654320749911},{"$f":"'Calc Cost build up (Labour)'!M230*(Inputs!$H983-1)","v":26.616973428760009},{"$f":"'Calc Cost build up (Labour)'!N230*(Inputs!$H983-1)","v":27.838455113175844},{"$f":"'Calc Cost build up (Labour)'!O230*(Inputs!$H983-1)","v":29.221315617641014},{"$f":"'Calc Cost build up (Labour)'!P230*(Inputs!$H983-1)","v":30.670319773948549},{"$f":"'Calc Cost build up (Labour)'!Q230*(Inputs!$H983-1)","v":32.066865001164686}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P231*(Inputs!$H984-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q231*(Inputs!$H984-1)","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P232*(Inputs!$H985-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q232*(Inputs!$H985-1)","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P233*(Inputs!$H986-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q233*(Inputs!$H986-1)","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P234*(Inputs!$H987-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q234*(Inputs!$H987-1)","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P235*(Inputs!$H988-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q235*(Inputs!$H988-1)","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P236*(Inputs!$H989-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q236*(Inputs!$H989-1)","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P237*(Inputs!$H990-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q237*(Inputs!$H990-1)","v":0}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P238*(Inputs!$H991-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q238*(Inputs!$H991-1)","v":0}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P239*(Inputs!$H992-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q239*(Inputs!$H992-1)","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P240*(Inputs!$H993-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q240*(Inputs!$H993-1)","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P241*(Inputs!$H994-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q241*(Inputs!$H994-1)","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P242*(Inputs!$H995-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q242*(Inputs!$H995-1)","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P243*(Inputs!$H996-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q243*(Inputs!$H996-1)","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P244*(Inputs!$H997-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q244*(Inputs!$H997-1)","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P245*(Inputs!$H998-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q245*(Inputs!$H998-1)","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P246*(Inputs!$H999-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q246*(Inputs!$H999-1)","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P247*(Inputs!$H1000-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q247*(Inputs!$H1000-1)","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P248*(Inputs!$H1001-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q248*(Inputs!$H1001-1)","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P249*(Inputs!$H1002-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q249*(Inputs!$H1002-1)","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P250*(Inputs!$H1003-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q250*(Inputs!$H1003-1)","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P251*(Inputs!$H1004-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q251*(Inputs!$H1004-1)","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P252*(Inputs!$H1005-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q252*(Inputs!$H1005-1)","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P253*(Inputs!$H1006-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q253*(Inputs!$H1006-1)","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P254*(Inputs!$H1007-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q254*(Inputs!$H1007-1)","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P255*(Inputs!$H1008-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q255*(Inputs!$H1008-1)","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P256*(Inputs!$H1009-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q256*(Inputs!$H1009-1)","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P257*(Inputs!$H1010-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q257*(Inputs!$H1010-1)","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P258*(Inputs!$H1011-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q258*(Inputs!$H1011-1)","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H259*(Inputs!$H1012-1)","v":66.358885786525192},{"$f":"'Calc Cost build up (Labour)'!I259*(Inputs!$H1012-1)","v":68.009843573001547},{"$f":"'Calc Cost build up (Labour)'!J259*(Inputs!$H1012-1)","v":69.035681420909171},{"$f":"'Calc Cost build up (Labour)'!K259*(Inputs!$H1012-1)","v":69.917260821454789},{"$f":"'Calc Cost build up (Labour)'!L259*(Inputs!$H1012-1)","v":71.279701713207118},{"$f":"'Calc Cost build up (Labour)'!M259*(Inputs!$H1012-1)","v":74.193476210526796},{"$f":"'Calc Cost build up (Labour)'!N259*(Inputs!$H1012-1)","v":77.59829503926629},{"$f":"'Calc Cost build up (Labour)'!O259*(Inputs!$H1012-1)","v":81.452949221309922},{"$f":"'Calc Cost build up (Labour)'!P259*(Inputs!$H1012-1)","v":85.491975509843343},{"$f":"'Calc Cost build up (Labour)'!Q259*(Inputs!$H1012-1)","v":89.384775169042328}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P260*(Inputs!$H1013-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q260*(Inputs!$H1013-1)","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P261*(Inputs!$H1014-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q261*(Inputs!$H1014-1)","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P262*(Inputs!$H1015-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q262*(Inputs!$H1015-1)","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P263*(Inputs!$H1016-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q263*(Inputs!$H1016-1)","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P264*(Inputs!$H1017-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q264*(Inputs!$H1017-1)","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P265*(Inputs!$H1018-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q265*(Inputs!$H1018-1)","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P266*(Inputs!$H1019-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q266*(Inputs!$H1019-1)","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P267*(Inputs!$H1020-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q267*(Inputs!$H1020-1)","v":0}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P268*(Inputs!$H1021-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q268*(Inputs!$H1021-1)","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P269*(Inputs!$H1022-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q269*(Inputs!$H1022-1)","v":0}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P270*(Inputs!$H1023-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q270*(Inputs!$H1023-1)","v":0}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P271*(Inputs!$H1024-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q271*(Inputs!$H1024-1)","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P272*(Inputs!$H1025-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q272*(Inputs!$H1025-1)","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P273*(Inputs!$H1026-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q273*(Inputs!$H1026-1)","v":0}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P274*(Inputs!$H1027-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q274*(Inputs!$H1027-1)","v":0}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P275*(Inputs!$H1028-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q275*(Inputs!$H1028-1)","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P276*(Inputs!$H1029-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q276*(Inputs!$H1029-1)","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P277*(Inputs!$H1030-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q277*(Inputs!$H1030-1)","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P278*(Inputs!$H1031-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q278*(Inputs!$H1031-1)","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P279*(Inputs!$H1032-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q279*(Inputs!$H1032-1)","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P280*(Inputs!$H1033-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q280*(Inputs!$H1033-1)","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P281*(Inputs!$H1034-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q281*(Inputs!$H1034-1)","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P282*(Inputs!$H1035-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q282*(Inputs!$H1035-1)","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P283*(Inputs!$H1036-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q283*(Inputs!$H1036-1)","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P284*(Inputs!$H1037-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q284*(Inputs!$H1037-1)","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P285*(Inputs!$H1038-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q285*(Inputs!$H1038-1)","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P286*(Inputs!$H1039-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q286*(Inputs!$H1039-1)","v":0}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P287*(Inputs!$H1040-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q287*(Inputs!$H1040-1)","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P288*(Inputs!$H1041-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q288*(Inputs!$H1041-1)","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P289*(Inputs!$H1042-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q289*(Inputs!$H1042-1)","v":0}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P290*(Inputs!$H1043-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q290*(Inputs!$H1043-1)","v":0}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P291*(Inputs!$H1044-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q291*(Inputs!$H1044-1)","v":0}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P292*(Inputs!$H1045-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q292*(Inputs!$H1045-1)","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P293*(Inputs!$H1046-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q293*(Inputs!$H1046-1)","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P294*(Inputs!$H1047-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q294*(Inputs!$H1047-1)","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P295*(Inputs!$H1048-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q295*(Inputs!$H1048-1)","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P296*(Inputs!$H1049-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q296*(Inputs!$H1049-1)","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P297*(Inputs!$H1050-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q297*(Inputs!$H1050-1)","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H298*(Inputs!$H1051-1)","v":114.52207801292522},{"$f":"'Calc Cost build up (Labour)'!I298*(Inputs!$H1051-1)","v":117.37129879440621},{"$f":"'Calc Cost build up (Labour)'!J298*(Inputs!$H1051-1)","v":119.14168840620022},{"$f":"'Calc Cost build up (Labour)'!K298*(Inputs!$H1051-1)","v":120.66311697883567},{"$f":"'Calc Cost build up (Labour)'!L298*(Inputs!$H1051-1)","v":123.01441568199959},{"$f":"'Calc Cost build up (Labour)'!M298*(Inputs!$H1051-1)","v":128.04300388596062},{"$f":"'Calc Cost build up (Labour)'!N298*(Inputs!$H1051-1)","v":133.91903575272769},{"$f":"'Calc Cost build up (Labour)'!O298*(Inputs!$H1051-1)","v":140.57139288194412},{"$f":"'Calc Cost build up (Labour)'!P298*(Inputs!$H1051-1)","v":147.54193915060384},{"$f":"'Calc Cost build up (Labour)'!Q298*(Inputs!$H1051-1)","v":154.26012769423971}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P299*(Inputs!$H1052-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q299*(Inputs!$H1052-1)","v":0}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P300*(Inputs!$H1053-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q300*(Inputs!$H1053-1)","v":0}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P301*(Inputs!$H1054-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q301*(Inputs!$H1054-1)","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P302*(Inputs!$H1055-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q302*(Inputs!$H1055-1)","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P303*(Inputs!$H1056-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q303*(Inputs!$H1056-1)","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P304*(Inputs!$H1057-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q304*(Inputs!$H1057-1)","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P305*(Inputs!$H1058-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q305*(Inputs!$H1058-1)","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P306*(Inputs!$H1059-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q306*(Inputs!$H1059-1)","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P307*(Inputs!$H1060-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q307*(Inputs!$H1060-1)","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P308*(Inputs!$H1061-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q308*(Inputs!$H1061-1)","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P309*(Inputs!$H1062-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q309*(Inputs!$H1062-1)","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P310*(Inputs!$H1063-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q310*(Inputs!$H1063-1)","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P311*(Inputs!$H1064-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q311*(Inputs!$H1064-1)","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P312*(Inputs!$H1065-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q312*(Inputs!$H1065-1)","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P313*(Inputs!$H1066-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q313*(Inputs!$H1066-1)","v":0}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P314*(Inputs!$H1067-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q314*(Inputs!$H1067-1)","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"'Calc Cost build up (Labour)'!H315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P315*(Inputs!$H1068-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q315*(Inputs!$H1068-1)","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"'Calc Cost build up (Labour)'!H316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P316*(Inputs!$H1069-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q316*(Inputs!$H1069-1)","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"'Calc Cost build up (Labour)'!H317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P317*(Inputs!$H1070-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q317*(Inputs!$H1070-1)","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"'Calc Cost build up (Labour)'!H318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P318*(Inputs!$H1071-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q318*(Inputs!$H1071-1)","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"'Calc Cost build up (Labour)'!H319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P319*(Inputs!$H1072-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q319*(Inputs!$H1072-1)","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"'Calc Cost build up (Labour)'!H320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P320*(Inputs!$H1073-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q320*(Inputs!$H1073-1)","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"'Calc Cost build up (Labour)'!H321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P321*(Inputs!$H1074-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q321*(Inputs!$H1074-1)","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"'Calc Cost build up (Labour)'!H322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P322*(Inputs!$H1075-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q322*(Inputs!$H1075-1)","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"'Calc Cost build up (Labour)'!H323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P323*(Inputs!$H1076-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q323*(Inputs!$H1076-1)","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"'Calc Cost build up (Labour)'!H324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P324*(Inputs!$H1077-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q324*(Inputs!$H1077-1)","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"'Calc Cost build up (Labour)'!H325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P325*(Inputs!$H1078-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q325*(Inputs!$H1078-1)","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"'Calc Cost build up (Labour)'!H326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P326*(Inputs!$H1079-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q326*(Inputs!$H1079-1)","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"'Calc Cost build up (Labour)'!H327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P327*(Inputs!$H1080-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q327*(Inputs!$H1080-1)","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"'Calc Cost build up (Labour)'!H328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P328*(Inputs!$H1081-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q328*(Inputs!$H1081-1)","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"'Calc Cost build up (Labour)'!H329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P329*(Inputs!$H1082-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q329*(Inputs!$H1082-1)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"'Calc Cost build up (Labour)'!H330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P330*(Inputs!$H1083-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q330*(Inputs!$H1083-1)","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"'Calc Cost build up (Labour)'!H331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P331*(Inputs!$H1084-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q331*(Inputs!$H1084-1)","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"'Calc Cost build up (Labour)'!H332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P332*(Inputs!$H1085-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q332*(Inputs!$H1085-1)","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"'Calc Cost build up (Labour)'!H333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P333*(Inputs!$H1086-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q333*(Inputs!$H1086-1)","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"'Calc Cost build up (Labour)'!H334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P334*(Inputs!$H1087-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q334*(Inputs!$H1087-1)","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"'Calc Cost build up (Labour)'!H335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P335*(Inputs!$H1088-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q335*(Inputs!$H1088-1)","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"'Calc Cost build up (Labour)'!H336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P336*(Inputs!$H1089-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q336*(Inputs!$H1089-1)","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"'Calc Cost build up (Labour)'!H337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P337*(Inputs!$H1090-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q337*(Inputs!$H1090-1)","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"'Calc Cost build up (Labour)'!H338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P338*(Inputs!$H1091-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q338*(Inputs!$H1091-1)","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"'Calc Cost build up (Labour)'!H339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P339*(Inputs!$H1092-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q339*(Inputs!$H1092-1)","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"'Calc Cost build up (Labour)'!H340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P340*(Inputs!$H1093-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q340*(Inputs!$H1093-1)","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"'Calc Cost build up (Labour)'!H341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P341*(Inputs!$H1094-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q341*(Inputs!$H1094-1)","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"'Calc Cost build up (Labour)'!H342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P342*(Inputs!$H1095-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q342*(Inputs!$H1095-1)","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"'Calc Cost build up (Labour)'!H343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P343*(Inputs!$H1096-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q343*(Inputs!$H1096-1)","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"'Calc Cost build up (Labour)'!H344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P344*(Inputs!$H1097-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q344*(Inputs!$H1097-1)","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"'Calc Cost build up (Labour)'!H345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P345*(Inputs!$H1098-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q345*(Inputs!$H1098-1)","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"'Calc Cost build up (Labour)'!H346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P346*(Inputs!$H1099-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q346*(Inputs!$H1099-1)","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"'Calc Cost build up (Labour)'!H347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P347*(Inputs!$H1100-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q347*(Inputs!$H1100-1)","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"'Calc Cost build up (Labour)'!H348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P348*(Inputs!$H1101-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q348*(Inputs!$H1101-1)","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"'Calc Cost build up (Labour)'!H349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P349*(Inputs!$H1102-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q349*(Inputs!$H1102-1)","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"'Calc Cost build up (Labour)'!H350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P350*(Inputs!$H1103-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q350*(Inputs!$H1103-1)","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"'Calc Cost build up (Labour)'!H351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P351*(Inputs!$H1104-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q351*(Inputs!$H1104-1)","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"'Calc Cost build up (Labour)'!H352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P352*(Inputs!$H1105-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q352*(Inputs!$H1105-1)","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"'Calc Cost build up (Labour)'!H353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P353*(Inputs!$H1106-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q353*(Inputs!$H1106-1)","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"'Calc Cost build up (Labour)'!H354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P354*(Inputs!$H1107-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q354*(Inputs!$H1107-1)","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"'Calc Cost build up (Labour)'!H355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P355*(Inputs!$H1108-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q355*(Inputs!$H1108-1)","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"'Calc Cost build up (Labour)'!H356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P356*(Inputs!$H1109-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q356*(Inputs!$H1109-1)","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"'Calc Cost build up (Labour)'!H357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!I357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!J357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!K357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!L357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!M357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!N357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!O357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!P357*(Inputs!$H1110-1)","v":0},{"$f":"'Calc Cost build up (Labour)'!Q357*(Inputs!$H1110-1)","v":0}]
[]
[null,"Revenue ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":0},{"$f":"I8*Inputs!I55","v":0},{"$f":"J8*Inputs!J55","v":0},{"$f":"K8*Inputs!K55","v":0},{"$f":"L8*Inputs!L55","v":0},{"$f":"M8*Inputs!M55","v":0},{"$f":"N8*Inputs!N55","v":0},{"$f":"O8*Inputs!O55","v":0},{"$f":"P8*Inputs!P55","v":0},{"$f":"Q8*Inputs!Q55","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":0},{"$f":"I9*Inputs!I56","v":0},{"$f":"J9*Inputs!J56","v":0},{"$f":"K9*Inputs!K56","v":0},{"$f":"L9*Inputs!L56","v":0},{"$f":"M9*Inputs!M56","v":0},{"$f":"N9*Inputs!N56","v":0},{"$f":"O9*Inputs!O56","v":0},{"$f":"P9*Inputs!P56","v":0},{"$f":"Q9*Inputs!Q56","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":0},{"$f":"I10*Inputs!I57","v":0},{"$f":"J10*Inputs!J57","v":0},{"$f":"K10*Inputs!K57","v":0},{"$f":"L10*Inputs!L57","v":0},{"$f":"M10*Inputs!M57","v":0},{"$f":"N10*Inputs!N57","v":0},{"$f":"O10*Inputs!O57","v":0},{"$f":"P10*Inputs!P57","v":0},{"$f":"Q10*Inputs!Q57","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":0},{"$f":"I11*Inputs!I58","v":0},{"$f":"J11*Inputs!J58","v":0},{"$f":"K11*Inputs!K58","v":0},{"$f":"L11*Inputs!L58","v":0},{"$f":"M11*Inputs!M58","v":0},{"$f":"N11*Inputs!N58","v":0},{"$f":"O11*Inputs!O58","v":0},{"$f":"P11*Inputs!P58","v":0},{"$f":"Q11*Inputs!Q58","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":0},{"$f":"I12*Inputs!I59","v":0},{"$f":"J12*Inputs!J59","v":0},{"$f":"K12*Inputs!K59","v":0},{"$f":"L12*Inputs!L59","v":0},{"$f":"M12*Inputs!M59","v":0},{"$f":"N12*Inputs!N59","v":0},{"$f":"O12*Inputs!O59","v":0},{"$f":"P12*Inputs!P59","v":0},{"$f":"Q12*Inputs!Q59","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":0},{"$f":"J13*Inputs!J60","v":0},{"$f":"K13*Inputs!K60","v":0},{"$f":"L13*Inputs!L60","v":0},{"$f":"M13*Inputs!M60","v":0},{"$f":"N13*Inputs!N60","v":0},{"$f":"O13*Inputs!O60","v":0},{"$f":"P13*Inputs!P60","v":0},{"$f":"Q13*Inputs!Q60","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":0},{"$f":"I14*Inputs!I61","v":0},{"$f":"J14*Inputs!J61","v":0},{"$f":"K14*Inputs!K61","v":0},{"$f":"L14*Inputs!L61","v":0},{"$f":"M14*Inputs!M61","v":0},{"$f":"N14*Inputs!N61","v":0},{"$f":"O14*Inputs!O61","v":0},{"$f":"P14*Inputs!P61","v":0},{"$f":"Q14*Inputs!Q61","v":0}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":0},{"$f":"I15*Inputs!I62","v":0},{"$f":"J15*Inputs!J62","v":0},{"$f":"K15*Inputs!K62","v":0},{"$f":"L15*Inputs!L62","v":0},{"$f":"M15*Inputs!M62","v":0},{"$f":"N15*Inputs!N62","v":0},{"$f":"O15*Inputs!O62","v":0},{"$f":"P15*Inputs!P62","v":0},{"$f":"Q15*Inputs!Q62","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":0},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":0},{"$f":"K17*Inputs!K64","v":0},{"$f":"L17*Inputs!L64","v":0},{"$f":"M17*Inputs!M64","v":0},{"$f":"N17*Inputs!N64","v":0},{"$f":"O17*Inputs!O64","v":0},{"$f":"P17*Inputs!P64","v":0},{"$f":"Q17*Inputs!Q64","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":0},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":0},{"$f":"I19*Inputs!I66","v":0},{"$f":"J19*Inputs!J66","v":0},{"$f":"K19*Inputs!K66","v":0},{"$f":"L19*Inputs!L66","v":0},{"$f":"M19*Inputs!M66","v":0},{"$f":"N19*Inputs!N66","v":0},{"$f":"O19*Inputs!O66","v":0},{"$f":"P19*Inputs!P66","v":0},{"$f":"Q19*Inputs!Q66","v":0}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":0},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":0},{"$f":"I21*Inputs!I68","v":0},{"$f":"J21*Inputs!J68","v":0},{"$f":"K21*Inputs!K68","v":0},{"$f":"L21*Inputs!L68","v":0},{"$f":"M21*Inputs!M68","v":0},{"$f":"N21*Inputs!N68","v":0},{"$f":"O21*Inputs!O68","v":0},{"$f":"P21*Inputs!P68","v":0},{"$f":"Q21*Inputs!Q68","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":0},{"$f":"I23*Inputs!I70","v":0},{"$f":"J23*Inputs!J70","v":0},{"$f":"K23*Inputs!K70","v":0},{"$f":"L23*Inputs!L70","v":0},{"$f":"M23*Inputs!M70","v":0},{"$f":"N23*Inputs!N70","v":0},{"$f":"O23*Inputs!O70","v":0},{"$f":"P23*Inputs!P70","v":0},{"$f":"Q23*Inputs!Q70","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":0},{"$f":"I24*Inputs!I71","v":0},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":0},{"$f":"I25*Inputs!I72","v":0},{"$f":"J25*Inputs!J72","v":0},{"$f":"K25*Inputs!K72","v":0},{"$f":"L25*Inputs!L72","v":0},{"$f":"M25*Inputs!M72","v":0},{"$f":"N25*Inputs!N72","v":0},{"$f":"O25*Inputs!O72","v":0},{"$f":"P25*Inputs!P72","v":0},{"$f":"Q25*Inputs!Q72","v":0}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":0},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":0},{"$f":"K26*Inputs!K73","v":0},{"$f":"L26*Inputs!L73","v":0},{"$f":"M26*Inputs!M73","v":0},{"$f":"N26*Inputs!N73","v":0},{"$f":"O26*Inputs!O73","v":0},{"$f":"P26*Inputs!P73","v":0},{"$f":"Q26*Inputs!Q73","v":0}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":0},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":0},{"$f":"K27*Inputs!K74","v":0},{"$f":"L27*Inputs!L74","v":0},{"$f":"M27*Inputs!M74","v":0},{"$f":"N27*Inputs!N74","v":0},{"$f":"O27*Inputs!O74","v":0},{"$f":"P27*Inputs!P74","v":0},{"$f":"Q27*Inputs!Q74","v":0}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":0},{"$f":"I28*Inputs!I75","v":0},{"$f":"J28*Inputs!J75","v":0},{"$f":"K28*Inputs!K75","v":0},{"$f":"L28*Inputs!L75","v":0},{"$f":"M28*Inputs!M75","v":0},{"$f":"N28*Inputs!N75","v":0},{"$f":"O28*Inputs!O75","v":0},{"$f":"P28*Inputs!P75","v":0},{"$f":"Q28*Inputs!Q75","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":0},{"$f":"I29*Inputs!I76","v":0},{"$f":"J29*Inputs!J76","v":0},{"$f":"K29*Inputs!K76","v":0},{"$f":"L29*Inputs!L76","v":0},{"$f":"M29*Inputs!M76","v":0},{"$f":"N29*Inputs!N76","v":0},{"$f":"O29*Inputs!O76","v":0},{"$f":"P29*Inputs!P76","v":0},{"$f":"Q29*Inputs!Q76","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":0},{"$f":"I30*Inputs!I77","v":0},{"$f":"J30*Inputs!J77","v":0},{"$f":"K30*Inputs!K77","v":0},{"$f":"L30*Inputs!L77","v":0},{"$f":"M30*Inputs!M77","v":0},{"$f":"N30*Inputs!N77","v":0},{"$f":"O30*Inputs!O77","v":0},{"$f":"P30*Inputs!P77","v":0},{"$f":"Q30*Inputs!Q77","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":0},{"$f":"I31*Inputs!I78","v":0},{"$f":"J31*Inputs!J78","v":0},{"$f":"K31*Inputs!K78","v":0},{"$f":"L31*Inputs!L78","v":0},{"$f":"M31*Inputs!M78","v":0},{"$f":"N31*Inputs!N78","v":0},{"$f":"O31*Inputs!O78","v":0},{"$f":"P31*Inputs!P78","v":0},{"$f":"Q31*Inputs!Q78","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":965.67107585718497},{"$f":"I32*Inputs!I79","v":219.93249462490797},{"$f":"J32*Inputs!J79","v":446.49976636788995},{"$f":"K32*Inputs!K79","v":452.20152795373485},{"$f":"L32*Inputs!L79","v":461.0133413136769},{"$f":"M32*Inputs!M79","v":479.85866311719155},{"$f":"N32*Inputs!N79","v":501.87989590966936},{"$f":"O32*Inputs!O79","v":526.81051376245705},{"$f":"P32*Inputs!P79","v":552.93358891816536},{"$f":"Q32*Inputs!Q79","v":578.11091899696862}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":7320.0225192362104},{"$f":"I33*Inputs!I80","v":7502.1390215263864},{"$f":"J33*Inputs!J80","v":5538.3991199561451},{"$f":"K33*Inputs!K80","v":5609.1239752144656},{"$f":"L33*Inputs!L80","v":5718.4260242500513},{"$f":"M33*Inputs!M80","v":5952.1840719662041},{"$f":"N33*Inputs!N80","v":6225.3362335234815},{"$f":"O33*Inputs!O80","v":6534.5765117414012},{"$f":"P33*Inputs!P80","v":6858.6080731234842},{"$f":"Q33*Inputs!Q80","v":7170.9085786435644}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":429.18714482541554},{"$f":"I34*Inputs!I81","v":219.93249462490797},{"$f":"J34*Inputs!J81","v":223.24988318394497},{"$f":"K34*Inputs!K81","v":226.10076397686743},{"$f":"L34*Inputs!L81","v":230.50667065683845},{"$f":"M34*Inputs!M81","v":239.92933155859578},{"$f":"N34*Inputs!N81","v":250.93994795483468},{"$f":"O34*Inputs!O81","v":263.40525688122852},{"$f":"P34*Inputs!P81","v":276.46679445908268},{"$f":"Q34*Inputs!Q81","v":289.05545949848431}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":25287.350520997818},{"$f":"I35*Inputs!I82","v":25461.805163968344},{"$f":"J35*Inputs!J82","v":16615.197359868434},{"$f":"K35*Inputs!K82","v":16827.371925643398},{"$f":"L35*Inputs!L82","v":17155.278072750152},{"$f":"M35*Inputs!M82","v":17856.552215898613},{"$f":"N35*Inputs!N82","v":18676.008700570444},{"$f":"O35*Inputs!O82","v":19603.729535224204},{"$f":"P35*Inputs!P82","v":20575.824219370454},{"$f":"Q35*Inputs!Q82","v":21512.725735930693}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":0},{"$f":"J36*Inputs!J83","v":0},{"$f":"K36*Inputs!K83","v":0},{"$f":"L36*Inputs!L83","v":0},{"$f":"M36*Inputs!M83","v":0},{"$f":"N36*Inputs!N83","v":0},{"$f":"O36*Inputs!O83","v":0},{"$f":"P36*Inputs!P83","v":0},{"$f":"Q36*Inputs!Q83","v":0}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":0},{"$f":"I37*Inputs!I84","v":0},{"$f":"J37*Inputs!J84","v":0},{"$f":"K37*Inputs!K84","v":0},{"$f":"L37*Inputs!L84","v":0},{"$f":"M37*Inputs!M84","v":0},{"$f":"N37*Inputs!N84","v":0},{"$f":"O37*Inputs!O84","v":0},{"$f":"P37*Inputs!P84","v":0},{"$f":"Q37*Inputs!Q84","v":0}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":0},{"$f":"I38*Inputs!I85","v":0},{"$f":"J38*Inputs!J85","v":0},{"$f":"K38*Inputs!K85","v":0},{"$f":"L38*Inputs!L85","v":0},{"$f":"M38*Inputs!M85","v":0},{"$f":"N38*Inputs!N85","v":0},{"$f":"O38*Inputs!O85","v":0},{"$f":"P38*Inputs!P85","v":0},{"$f":"Q38*Inputs!Q85","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":0},{"$f":"I39*Inputs!I86","v":0},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":0},{"$f":"L39*Inputs!L86","v":0},{"$f":"M39*Inputs!M86","v":0},{"$f":"N39*Inputs!N86","v":0},{"$f":"O39*Inputs!O86","v":0},{"$f":"P39*Inputs!P86","v":0},{"$f":"Q39*Inputs!Q86","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":0},{"$f":"I40*Inputs!I87","v":0},{"$f":"J40*Inputs!J87","v":0},{"$f":"K40*Inputs!K87","v":0},{"$f":"L40*Inputs!L87","v":0},{"$f":"M40*Inputs!M87","v":0},{"$f":"N40*Inputs!N87","v":0},{"$f":"O40*Inputs!O87","v":0},{"$f":"P40*Inputs!P87","v":0},{"$f":"Q40*Inputs!Q87","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":0},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":0},{"$f":"I42*Inputs!I89","v":0},{"$f":"J42*Inputs!J89","v":0},{"$f":"K42*Inputs!K89","v":0},{"$f":"L42*Inputs!L89","v":0},{"$f":"M42*Inputs!M89","v":0},{"$f":"N42*Inputs!N89","v":0},{"$f":"O42*Inputs!O89","v":0},{"$f":"P42*Inputs!P89","v":0},{"$f":"Q42*Inputs!Q89","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":0},{"$f":"I43*Inputs!I90","v":0},{"$f":"J43*Inputs!J90","v":0},{"$f":"K43*Inputs!K90","v":0},{"$f":"L43*Inputs!L90","v":0},{"$f":"M43*Inputs!M90","v":0},{"$f":"N43*Inputs!N90","v":0},{"$f":"O43*Inputs!O90","v":0},{"$f":"P43*Inputs!P90","v":0},{"$f":"Q43*Inputs!Q90","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":0},{"$f":"I44*Inputs!I91","v":0},{"$f":"J44*Inputs!J91","v":0},{"$f":"K44*Inputs!K91","v":0},{"$f":"L44*Inputs!L91","v":0},{"$f":"M44*Inputs!M91","v":0},{"$f":"N44*Inputs!N91","v":0},{"$f":"O44*Inputs!O91","v":0},{"$f":"P44*Inputs!P91","v":0},{"$f":"Q44*Inputs!Q91","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":0},{"$f":"I45*Inputs!I92","v":0},{"$f":"J45*Inputs!J92","v":0},{"$f":"K45*Inputs!K92","v":0},{"$f":"L45*Inputs!L92","v":0},{"$f":"M45*Inputs!M92","v":0},{"$f":"N45*Inputs!N92","v":0},{"$f":"O45*Inputs!O92","v":0},{"$f":"P45*Inputs!P92","v":0},{"$f":"Q45*Inputs!Q92","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":0},{"$f":"I46*Inputs!I93","v":0},{"$f":"J46*Inputs!J93","v":0},{"$f":"K46*Inputs!K93","v":0},{"$f":"L46*Inputs!L93","v":0},{"$f":"M46*Inputs!M93","v":0},{"$f":"N46*Inputs!N93","v":0},{"$f":"O46*Inputs!O93","v":0},{"$f":"P46*Inputs!P93","v":0},{"$f":"Q46*Inputs!Q93","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":0},{"$f":"I47*Inputs!I94","v":0},{"$f":"J47*Inputs!J94","v":0},{"$f":"K47*Inputs!K94","v":0},{"$f":"L47*Inputs!L94","v":0},{"$f":"M47*Inputs!M94","v":0},{"$f":"N47*Inputs!N94","v":0},{"$f":"O47*Inputs!O94","v":0},{"$f":"P47*Inputs!P94","v":0},{"$f":"Q47*Inputs!Q94","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":0},{"$f":"I48*Inputs!I95","v":0},{"$f":"J48*Inputs!J95","v":0},{"$f":"K48*Inputs!K95","v":0},{"$f":"L48*Inputs!L95","v":0},{"$f":"M48*Inputs!M95","v":0},{"$f":"N48*Inputs!N95","v":0},{"$f":"O48*Inputs!O95","v":0},{"$f":"P48*Inputs!P95","v":0},{"$f":"Q48*Inputs!Q95","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":0},{"$f":"I49*Inputs!I96","v":0},{"$f":"J49*Inputs!J96","v":0},{"$f":"K49*Inputs!K96","v":0},{"$f":"L49*Inputs!L96","v":0},{"$f":"M49*Inputs!M96","v":0},{"$f":"N49*Inputs!N96","v":0},{"$f":"O49*Inputs!O96","v":0},{"$f":"P49*Inputs!P96","v":0},{"$f":"Q49*Inputs!Q96","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":0},{"$f":"I50*Inputs!I97","v":0},{"$f":"J50*Inputs!J97","v":0},{"$f":"K50*Inputs!K97","v":0},{"$f":"L50*Inputs!L97","v":0},{"$f":"M50*Inputs!M97","v":0},{"$f":"N50*Inputs!N97","v":0},{"$f":"O50*Inputs!O97","v":0},{"$f":"P50*Inputs!P97","v":0},{"$f":"Q50*Inputs!Q97","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":0},{"$f":"I51*Inputs!I98","v":0},{"$f":"J51*Inputs!J98","v":0},{"$f":"K51*Inputs!K98","v":0},{"$f":"L51*Inputs!L98","v":0},{"$f":"M51*Inputs!M98","v":0},{"$f":"N51*Inputs!N98","v":0},{"$f":"O51*Inputs!O98","v":0},{"$f":"P51*Inputs!P98","v":0},{"$f":"Q51*Inputs!Q98","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":0},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":0},{"$f":"I53*Inputs!I100","v":0},{"$f":"J53*Inputs!J100","v":0},{"$f":"K53*Inputs!K100","v":0},{"$f":"L53*Inputs!L100","v":0},{"$f":"M53*Inputs!M100","v":0},{"$f":"N53*Inputs!N100","v":0},{"$f":"O53*Inputs!O100","v":0},{"$f":"P53*Inputs!P100","v":0},{"$f":"Q53*Inputs!Q100","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":0},{"$f":"I54*Inputs!I101","v":0},{"$f":"J54*Inputs!J101","v":0},{"$f":"K54*Inputs!K101","v":0},{"$f":"L54*Inputs!L101","v":0},{"$f":"M54*Inputs!M101","v":0},{"$f":"N54*Inputs!N101","v":0},{"$f":"O54*Inputs!O101","v":0},{"$f":"P54*Inputs!P101","v":0},{"$f":"Q54*Inputs!Q101","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":0},{"$f":"I55*Inputs!I102","v":0},{"$f":"J55*Inputs!J102","v":0},{"$f":"K55*Inputs!K102","v":0},{"$f":"L55*Inputs!L102","v":0},{"$f":"M55*Inputs!M102","v":0},{"$f":"N55*Inputs!N102","v":0},{"$f":"O55*Inputs!O102","v":0},{"$f":"P55*Inputs!P102","v":0},{"$f":"Q55*Inputs!Q102","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":0},{"$f":"I56*Inputs!I103","v":0},{"$f":"J56*Inputs!J103","v":0},{"$f":"K56*Inputs!K103","v":0},{"$f":"L56*Inputs!L103","v":0},{"$f":"M56*Inputs!M103","v":0},{"$f":"N56*Inputs!N103","v":0},{"$f":"O56*Inputs!O103","v":0},{"$f":"P56*Inputs!P103","v":0},{"$f":"Q56*Inputs!Q103","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":0},{"$f":"I57*Inputs!I104","v":0},{"$f":"J57*Inputs!J104","v":0},{"$f":"K57*Inputs!K104","v":0},{"$f":"L57*Inputs!L104","v":0},{"$f":"M57*Inputs!M104","v":0},{"$f":"N57*Inputs!N104","v":0},{"$f":"O57*Inputs!O104","v":0},{"$f":"P57*Inputs!P104","v":0},{"$f":"Q57*Inputs!Q104","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":0},{"$f":"I58*Inputs!I105","v":0},{"$f":"J58*Inputs!J105","v":0},{"$f":"K58*Inputs!K105","v":0},{"$f":"L58*Inputs!L105","v":0},{"$f":"M58*Inputs!M105","v":0},{"$f":"N58*Inputs!N105","v":0},{"$f":"O58*Inputs!O105","v":0},{"$f":"P58*Inputs!P105","v":0},{"$f":"Q58*Inputs!Q105","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":0},{"$f":"I59*Inputs!I106","v":0},{"$f":"J59*Inputs!J106","v":0},{"$f":"K59*Inputs!K106","v":0},{"$f":"L59*Inputs!L106","v":0},{"$f":"M59*Inputs!M106","v":0},{"$f":"N59*Inputs!N106","v":0},{"$f":"O59*Inputs!O106","v":0},{"$f":"P59*Inputs!P106","v":0},{"$f":"Q59*Inputs!Q106","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":0},{"$f":"I60*Inputs!I107","v":0},{"$f":"J60*Inputs!J107","v":0},{"$f":"K60*Inputs!K107","v":0},{"$f":"L60*Inputs!L107","v":0},{"$f":"M60*Inputs!M107","v":0},{"$f":"N60*Inputs!N107","v":0},{"$f":"O60*Inputs!O107","v":0},{"$f":"P60*Inputs!P107","v":0},{"$f":"Q60*Inputs!Q107","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":0},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":0},{"$f":"K61*Inputs!K108","v":0},{"$f":"L61*Inputs!L108","v":0},{"$f":"M61*Inputs!M108","v":0},{"$f":"N61*Inputs!N108","v":0},{"$f":"O61*Inputs!O108","v":0},{"$f":"P61*Inputs!P108","v":0},{"$f":"Q61*Inputs!Q108","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":0},{"$f":"I62*Inputs!I109","v":0},{"$f":"J62*Inputs!J109","v":0},{"$f":"K62*Inputs!K109","v":0},{"$f":"L62*Inputs!L109","v":0},{"$f":"M62*Inputs!M109","v":0},{"$f":"N62*Inputs!N109","v":0},{"$f":"O62*Inputs!O109","v":0},{"$f":"P62*Inputs!P109","v":0},{"$f":"Q62*Inputs!Q109","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":0},{"$f":"I63*Inputs!I110","v":0},{"$f":"J63*Inputs!J110","v":0},{"$f":"K63*Inputs!K110","v":0},{"$f":"L63*Inputs!L110","v":0},{"$f":"M63*Inputs!M110","v":0},{"$f":"N63*Inputs!N110","v":0},{"$f":"O63*Inputs!O110","v":0},{"$f":"P63*Inputs!P110","v":0},{"$f":"Q63*Inputs!Q110","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":0},{"$f":"N64*Inputs!N111","v":0},{"$f":"O64*Inputs!O111","v":0},{"$f":"P64*Inputs!P111","v":0},{"$f":"Q64*Inputs!Q111","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":0},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":0},{"$f":"I66*Inputs!I113","v":0},{"$f":"J66*Inputs!J113","v":0},{"$f":"K66*Inputs!K113","v":0},{"$f":"L66*Inputs!L113","v":0},{"$f":"M66*Inputs!M113","v":0},{"$f":"N66*Inputs!N113","v":0},{"$f":"O66*Inputs!O113","v":0},{"$f":"P66*Inputs!P113","v":0},{"$f":"Q66*Inputs!Q113","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":0},{"$f":"I68*Inputs!I115","v":0},{"$f":"J68*Inputs!J115","v":0},{"$f":"K68*Inputs!K115","v":0},{"$f":"L68*Inputs!L115","v":0},{"$f":"M68*Inputs!M115","v":0},{"$f":"N68*Inputs!N115","v":0},{"$f":"O68*Inputs!O115","v":0},{"$f":"P68*Inputs!P115","v":0},{"$f":"Q68*Inputs!Q115","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":0},{"$f":"I69*Inputs!I116","v":0},{"$f":"J69*Inputs!J116","v":0},{"$f":"K69*Inputs!K116","v":0},{"$f":"L69*Inputs!L116","v":0},{"$f":"M69*Inputs!M116","v":0},{"$f":"N69*Inputs!N116","v":0},{"$f":"O69*Inputs!O116","v":0},{"$f":"P69*Inputs!P116","v":0},{"$f":"Q69*Inputs!Q116","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":0},{"$f":"I70*Inputs!I117","v":0},{"$f":"J70*Inputs!J117","v":0},{"$f":"K70*Inputs!K117","v":0},{"$f":"L70*Inputs!L117","v":0},{"$f":"M70*Inputs!M117","v":0},{"$f":"N70*Inputs!N117","v":0},{"$f":"O70*Inputs!O117","v":0},{"$f":"P70*Inputs!P117","v":0},{"$f":"Q70*Inputs!Q117","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":0},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":0},{"$f":"K71*Inputs!K118","v":0},{"$f":"L71*Inputs!L118","v":0},{"$f":"M71*Inputs!M118","v":0},{"$f":"N71*Inputs!N118","v":0},{"$f":"O71*Inputs!O118","v":0},{"$f":"P71*Inputs!P118","v":0},{"$f":"Q71*Inputs!Q118","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":0},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":0},{"$f":"L72*Inputs!L119","v":0},{"$f":"M72*Inputs!M119","v":0},{"$f":"N72*Inputs!N119","v":0},{"$f":"O72*Inputs!O119","v":0},{"$f":"P72*Inputs!P119","v":0},{"$f":"Q72*Inputs!Q119","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":0},{"$f":"I73*Inputs!I120","v":0},{"$f":"J73*Inputs!J120","v":0},{"$f":"K73*Inputs!K120","v":0},{"$f":"L73*Inputs!L120","v":0},{"$f":"M73*Inputs!M120","v":0},{"$f":"N73*Inputs!N120","v":0},{"$f":"O73*Inputs!O120","v":0},{"$f":"P73*Inputs!P120","v":0},{"$f":"Q73*Inputs!Q120","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":0},{"$f":"I74*Inputs!I121","v":0},{"$f":"J74*Inputs!J121","v":0},{"$f":"K74*Inputs!K121","v":0},{"$f":"L74*Inputs!L121","v":0},{"$f":"M74*Inputs!M121","v":0},{"$f":"N74*Inputs!N121","v":0},{"$f":"O74*Inputs!O121","v":0},{"$f":"P74*Inputs!P121","v":0},{"$f":"Q74*Inputs!Q121","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":0},{"$f":"I75*Inputs!I122","v":0},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":0},{"$f":"I76*Inputs!I123","v":0},{"$f":"J76*Inputs!J123","v":0},{"$f":"K76*Inputs!K123","v":0},{"$f":"L76*Inputs!L123","v":0},{"$f":"M76*Inputs!M123","v":0},{"$f":"N76*Inputs!N123","v":0},{"$f":"O76*Inputs!O123","v":0},{"$f":"P76*Inputs!P123","v":0},{"$f":"Q76*Inputs!Q123","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":0},{"$f":"I77*Inputs!I124","v":0},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":0},{"$f":"I78*Inputs!I125","v":0},{"$f":"J78*Inputs!J125","v":0},{"$f":"K78*Inputs!K125","v":0},{"$f":"L78*Inputs!L125","v":0},{"$f":"M78*Inputs!M125","v":0},{"$f":"N78*Inputs!N125","v":0},{"$f":"O78*Inputs!O125","v":0},{"$f":"P78*Inputs!P125","v":0},{"$f":"Q78*Inputs!Q125","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":0},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":0},{"$f":"I80*Inputs!I127","v":0},{"$f":"J80*Inputs!J127","v":0},{"$f":"K80*Inputs!K127","v":0},{"$f":"L80*Inputs!L127","v":0},{"$f":"M80*Inputs!M127","v":0},{"$f":"N80*Inputs!N127","v":0},{"$f":"O80*Inputs!O127","v":0},{"$f":"P80*Inputs!P127","v":0},{"$f":"Q80*Inputs!Q127","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":0},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":0},{"$f":"I82*Inputs!I129","v":0},{"$f":"J82*Inputs!J129","v":0},{"$f":"K82*Inputs!K129","v":0},{"$f":"L82*Inputs!L129","v":0},{"$f":"M82*Inputs!M129","v":0},{"$f":"N82*Inputs!N129","v":0},{"$f":"O82*Inputs!O129","v":0},{"$f":"P82*Inputs!P129","v":0},{"$f":"Q82*Inputs!Q129","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":0},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":0},{"$f":"L83*Inputs!L130","v":0},{"$f":"M83*Inputs!M130","v":0},{"$f":"N83*Inputs!N130","v":0},{"$f":"O83*Inputs!O130","v":0},{"$f":"P83*Inputs!P130","v":0},{"$f":"Q83*Inputs!Q130","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":0},{"$f":"I84*Inputs!I131","v":0},{"$f":"J84*Inputs!J131","v":0},{"$f":"K84*Inputs!K131","v":0},{"$f":"L84*Inputs!L131","v":0},{"$f":"M84*Inputs!M131","v":0},{"$f":"N84*Inputs!N131","v":0},{"$f":"O84*Inputs!O131","v":0},{"$f":"P84*Inputs!P131","v":0},{"$f":"Q84*Inputs!Q131","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":0},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":0},{"$f":"J86*Inputs!J133","v":0},{"$f":"K86*Inputs!K133","v":0},{"$f":"L86*Inputs!L133","v":0},{"$f":"M86*Inputs!M133","v":0},{"$f":"N86*Inputs!N133","v":0},{"$f":"O86*Inputs!O133","v":0},{"$f":"P86*Inputs!P133","v":0},{"$f":"Q86*Inputs!Q133","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":0},{"$f":"J87*Inputs!J134","v":0},{"$f":"K87*Inputs!K134","v":0},{"$f":"L87*Inputs!L134","v":0},{"$f":"M87*Inputs!M134","v":0},{"$f":"N87*Inputs!N134","v":0},{"$f":"O87*Inputs!O134","v":0},{"$f":"P87*Inputs!P134","v":0},{"$f":"Q87*Inputs!Q134","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":0},{"$f":"I89*Inputs!I136","v":0},{"$f":"J89*Inputs!J136","v":0},{"$f":"K89*Inputs!K136","v":0},{"$f":"L89*Inputs!L136","v":0},{"$f":"M89*Inputs!M136","v":0},{"$f":"N89*Inputs!N136","v":0},{"$f":"O89*Inputs!O136","v":0},{"$f":"P89*Inputs!P136","v":0},{"$f":"Q89*Inputs!Q136","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":0},{"$f":"I90*Inputs!I137","v":0},{"$f":"J90*Inputs!J137","v":0},{"$f":"K90*Inputs!K137","v":0},{"$f":"L90*Inputs!L137","v":0},{"$f":"M90*Inputs!M137","v":0},{"$f":"N90*Inputs!N137","v":0},{"$f":"O90*Inputs!O137","v":0},{"$f":"P90*Inputs!P137","v":0},{"$f":"Q90*Inputs!Q137","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":0},{"$f":"I91*Inputs!I138","v":0},{"$f":"J91*Inputs!J138","v":0},{"$f":"K91*Inputs!K138","v":0},{"$f":"L91*Inputs!L138","v":0},{"$f":"M91*Inputs!M138","v":0},{"$f":"N91*Inputs!N138","v":0},{"$f":"O91*Inputs!O138","v":0},{"$f":"P91*Inputs!P138","v":0},{"$f":"Q91*Inputs!Q138","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":0},{"$f":"I92*Inputs!I139","v":0},{"$f":"J92*Inputs!J139","v":0},{"$f":"K92*Inputs!K139","v":0},{"$f":"L92*Inputs!L139","v":0},{"$f":"M92*Inputs!M139","v":0},{"$f":"N92*Inputs!N139","v":0},{"$f":"O92*Inputs!O139","v":0},{"$f":"P92*Inputs!P139","v":0},{"$f":"Q92*Inputs!Q139","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":0},{"$f":"I93*Inputs!I140","v":0},{"$f":"J93*Inputs!J140","v":0},{"$f":"K93*Inputs!K140","v":0},{"$f":"L93*Inputs!L140","v":0},{"$f":"M93*Inputs!M140","v":0},{"$f":"N93*Inputs!N140","v":0},{"$f":"O93*Inputs!O140","v":0},{"$f":"P93*Inputs!P140","v":0},{"$f":"Q93*Inputs!Q140","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":0},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":0},{"$f":"I95*Inputs!I142","v":0},{"$f":"J95*Inputs!J142","v":0},{"$f":"K95*Inputs!K142","v":0},{"$f":"L95*Inputs!L142","v":0},{"$f":"M95*Inputs!M142","v":0},{"$f":"N95*Inputs!N142","v":0},{"$f":"O95*Inputs!O142","v":0},{"$f":"P95*Inputs!P142","v":0},{"$f":"Q95*Inputs!Q142","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":0},{"$f":"I96*Inputs!I143","v":0},{"$f":"J96*Inputs!J143","v":0},{"$f":"K96*Inputs!K143","v":0},{"$f":"L96*Inputs!L143","v":0},{"$f":"M96*Inputs!M143","v":0},{"$f":"N96*Inputs!N143","v":0},{"$f":"O96*Inputs!O143","v":0},{"$f":"P96*Inputs!P143","v":0},{"$f":"Q96*Inputs!Q143","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":0},{"$f":"I97*Inputs!I144","v":0},{"$f":"J97*Inputs!J144","v":0},{"$f":"K97*Inputs!K144","v":0},{"$f":"L97*Inputs!L144","v":0},{"$f":"M97*Inputs!M144","v":0},{"$f":"N97*Inputs!N144","v":0},{"$f":"O97*Inputs!O144","v":0},{"$f":"P97*Inputs!P144","v":0},{"$f":"Q97*Inputs!Q144","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":0},{"$f":"I98*Inputs!I145","v":0},{"$f":"J98*Inputs!J145","v":0},{"$f":"K98*Inputs!K145","v":0},{"$f":"L98*Inputs!L145","v":0},{"$f":"M98*Inputs!M145","v":0},{"$f":"N98*Inputs!N145","v":0},{"$f":"O98*Inputs!O145","v":0},{"$f":"P98*Inputs!P145","v":0},{"$f":"Q98*Inputs!Q145","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":0},{"$f":"I99*Inputs!I146","v":0},{"$f":"J99*Inputs!J146","v":0},{"$f":"K99*Inputs!K146","v":0},{"$f":"L99*Inputs!L146","v":0},{"$f":"M99*Inputs!M146","v":0},{"$f":"N99*Inputs!N146","v":0},{"$f":"O99*Inputs!O146","v":0},{"$f":"P99*Inputs!P146","v":0},{"$f":"Q99*Inputs!Q146","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":0},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":0},{"$f":"I101*Inputs!I148","v":0},{"$f":"J101*Inputs!J148","v":0},{"$f":"K101*Inputs!K148","v":0},{"$f":"L101*Inputs!L148","v":0},{"$f":"M101*Inputs!M148","v":0},{"$f":"N101*Inputs!N148","v":0},{"$f":"O101*Inputs!O148","v":0},{"$f":"P101*Inputs!P148","v":0},{"$f":"Q101*Inputs!Q148","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":0},{"$f":"I102*Inputs!I149","v":0},{"$f":"J102*Inputs!J149","v":0},{"$f":"K102*Inputs!K149","v":0},{"$f":"L102*Inputs!L149","v":0},{"$f":"M102*Inputs!M149","v":0},{"$f":"N102*Inputs!N149","v":0},{"$f":"O102*Inputs!O149","v":0},{"$f":"P102*Inputs!P149","v":0},{"$f":"Q102*Inputs!Q149","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":0},{"$f":"I103*Inputs!I150","v":0},{"$f":"J103*Inputs!J150","v":0},{"$f":"K103*Inputs!K150","v":0},{"$f":"L103*Inputs!L150","v":0},{"$f":"M103*Inputs!M150","v":0},{"$f":"N103*Inputs!N150","v":0},{"$f":"O103*Inputs!O150","v":0},{"$f":"P103*Inputs!P150","v":0},{"$f":"Q103*Inputs!Q150","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":0},{"$f":"I104*Inputs!I151","v":0},{"$f":"J104*Inputs!J151","v":0},{"$f":"K104*Inputs!K151","v":0},{"$f":"L104*Inputs!L151","v":0},{"$f":"M104*Inputs!M151","v":0},{"$f":"N104*Inputs!N151","v":0},{"$f":"O104*Inputs!O151","v":0},{"$f":"P104*Inputs!P151","v":0},{"$f":"Q104*Inputs!Q151","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":0},{"$f":"I105*Inputs!I152","v":0},{"$f":"J105*Inputs!J152","v":0},{"$f":"K105*Inputs!K152","v":0},{"$f":"L105*Inputs!L152","v":0},{"$f":"M105*Inputs!M152","v":0},{"$f":"N105*Inputs!N152","v":0},{"$f":"O105*Inputs!O152","v":0},{"$f":"P105*Inputs!P152","v":0},{"$f":"Q105*Inputs!Q152","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":0},{"$f":"I106*Inputs!I153","v":0},{"$f":"J106*Inputs!J153","v":0},{"$f":"K106*Inputs!K153","v":0},{"$f":"L106*Inputs!L153","v":0},{"$f":"M106*Inputs!M153","v":0},{"$f":"N106*Inputs!N153","v":0},{"$f":"O106*Inputs!O153","v":0},{"$f":"P106*Inputs!P153","v":0},{"$f":"Q106*Inputs!Q153","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":0},{"$f":"I107*Inputs!I154","v":0},{"$f":"J107*Inputs!J154","v":0},{"$f":"K107*Inputs!K154","v":0},{"$f":"L107*Inputs!L154","v":0},{"$f":"M107*Inputs!M154","v":0},{"$f":"N107*Inputs!N154","v":0},{"$f":"O107*Inputs!O154","v":0},{"$f":"P107*Inputs!P154","v":0},{"$f":"Q107*Inputs!Q154","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":0},{"$f":"I108*Inputs!I155","v":0},{"$f":"J108*Inputs!J155","v":0},{"$f":"K108*Inputs!K155","v":0},{"$f":"L108*Inputs!L155","v":0},{"$f":"M108*Inputs!M155","v":0},{"$f":"N108*Inputs!N155","v":0},{"$f":"O108*Inputs!O155","v":0},{"$f":"P108*Inputs!P155","v":0},{"$f":"Q108*Inputs!Q155","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":0},{"$f":"I109*Inputs!I156","v":0},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":0},{"$f":"I110*Inputs!I157","v":0},{"$f":"J110*Inputs!J157","v":0},{"$f":"K110*Inputs!K157","v":0},{"$f":"L110*Inputs!L157","v":0},{"$f":"M110*Inputs!M157","v":0},{"$f":"N110*Inputs!N157","v":0},{"$f":"O110*Inputs!O157","v":0},{"$f":"P110*Inputs!P157","v":0},{"$f":"Q110*Inputs!Q157","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":0},{"$f":"I120*Inputs!I167","v":0},{"$f":"J120*Inputs!J167","v":0},{"$f":"K120*Inputs!K167","v":0},{"$f":"L120*Inputs!L167","v":0},{"$f":"M120*Inputs!M167","v":0},{"$f":"N120*Inputs!N167","v":0},{"$f":"O120*Inputs!O167","v":0},{"$f":"P120*Inputs!P167","v":0},{"$f":"Q120*Inputs!Q167","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":0},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":0},{"$f":"I122*Inputs!I169","v":0},{"$f":"J122*Inputs!J169","v":0},{"$f":"K122*Inputs!K169","v":0},{"$f":"L122*Inputs!L169","v":0},{"$f":"M122*Inputs!M169","v":0},{"$f":"N122*Inputs!N169","v":0},{"$f":"O122*Inputs!O169","v":0},{"$f":"P122*Inputs!P169","v":0},{"$f":"Q122*Inputs!Q169","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":0},{"$f":"I123*Inputs!I170","v":0},{"$f":"J123*Inputs!J170","v":0},{"$f":"K123*Inputs!K170","v":0},{"$f":"L123*Inputs!L170","v":0},{"$f":"M123*Inputs!M170","v":0},{"$f":"N123*Inputs!N170","v":0},{"$f":"O123*Inputs!O170","v":0},{"$f":"P123*Inputs!P170","v":0},{"$f":"Q123*Inputs!Q170","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":0},{"$f":"I124*Inputs!I171","v":0},{"$f":"J124*Inputs!J171","v":0},{"$f":"K124*Inputs!K171","v":0},{"$f":"L124*Inputs!L171","v":0},{"$f":"M124*Inputs!M171","v":0},{"$f":"N124*Inputs!N171","v":0},{"$f":"O124*Inputs!O171","v":0},{"$f":"P124*Inputs!P171","v":0},{"$f":"Q124*Inputs!Q171","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":0},{"$f":"I125*Inputs!I172","v":0},{"$f":"J125*Inputs!J172","v":0},{"$f":"K125*Inputs!K172","v":0},{"$f":"L125*Inputs!L172","v":0},{"$f":"M125*Inputs!M172","v":0},{"$f":"N125*Inputs!N172","v":0},{"$f":"O125*Inputs!O172","v":0},{"$f":"P125*Inputs!P172","v":0},{"$f":"Q125*Inputs!Q172","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":0},{"$f":"I126*Inputs!I173","v":0},{"$f":"J126*Inputs!J173","v":0},{"$f":"K126*Inputs!K173","v":0},{"$f":"L126*Inputs!L173","v":0},{"$f":"M126*Inputs!M173","v":0},{"$f":"N126*Inputs!N173","v":0},{"$f":"O126*Inputs!O173","v":0},{"$f":"P126*Inputs!P173","v":0},{"$f":"Q126*Inputs!Q173","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":0},{"$f":"I127*Inputs!I174","v":0},{"$f":"J127*Inputs!J174","v":0},{"$f":"K127*Inputs!K174","v":0},{"$f":"L127*Inputs!L174","v":0},{"$f":"M127*Inputs!M174","v":0},{"$f":"N127*Inputs!N174","v":0},{"$f":"O127*Inputs!O174","v":0},{"$f":"P127*Inputs!P174","v":0},{"$f":"Q127*Inputs!Q174","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":0},{"$f":"I128*Inputs!I175","v":0},{"$f":"J128*Inputs!J175","v":0},{"$f":"K128*Inputs!K175","v":0},{"$f":"L128*Inputs!L175","v":0},{"$f":"M128*Inputs!M175","v":0},{"$f":"N128*Inputs!N175","v":0},{"$f":"O128*Inputs!O175","v":0},{"$f":"P128*Inputs!P175","v":0},{"$f":"Q128*Inputs!Q175","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":0},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":0},{"$f":"I130*Inputs!I177","v":0},{"$f":"J130*Inputs!J177","v":0},{"$f":"K130*Inputs!K177","v":0},{"$f":"L130*Inputs!L177","v":0},{"$f":"M130*Inputs!M177","v":0},{"$f":"N130*Inputs!N177","v":0},{"$f":"O130*Inputs!O177","v":0},{"$f":"P130*Inputs!P177","v":0},{"$f":"Q130*Inputs!Q177","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":0},{"$f":"I131*Inputs!I178","v":0},{"$f":"J131*Inputs!J178","v":0},{"$f":"K131*Inputs!K178","v":0},{"$f":"L131*Inputs!L178","v":0},{"$f":"M131*Inputs!M178","v":0},{"$f":"N131*Inputs!N178","v":0},{"$f":"O131*Inputs!O178","v":0},{"$f":"P131*Inputs!P178","v":0},{"$f":"Q131*Inputs!Q178","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":0},{"$f":"I132*Inputs!I179","v":0},{"$f":"J132*Inputs!J179","v":0},{"$f":"K132*Inputs!K179","v":0},{"$f":"L132*Inputs!L179","v":0},{"$f":"M132*Inputs!M179","v":0},{"$f":"N132*Inputs!N179","v":0},{"$f":"O132*Inputs!O179","v":0},{"$f":"P132*Inputs!P179","v":0},{"$f":"Q132*Inputs!Q179","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":0},{"$f":"I133*Inputs!I180","v":0},{"$f":"J133*Inputs!J180","v":0},{"$f":"K133*Inputs!K180","v":0},{"$f":"L133*Inputs!L180","v":0},{"$f":"M133*Inputs!M180","v":0},{"$f":"N133*Inputs!N180","v":0},{"$f":"O133*Inputs!O180","v":0},{"$f":"P133*Inputs!P180","v":0},{"$f":"Q133*Inputs!Q180","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":0},{"$f":"I135*Inputs!I182","v":0},{"$f":"J135*Inputs!J182","v":0},{"$f":"K135*Inputs!K182","v":0},{"$f":"L135*Inputs!L182","v":0},{"$f":"M135*Inputs!M182","v":0},{"$f":"N135*Inputs!N182","v":0},{"$f":"O135*Inputs!O182","v":0},{"$f":"P135*Inputs!P182","v":0},{"$f":"Q135*Inputs!Q182","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":0},{"$f":"I136*Inputs!I183","v":0},{"$f":"J136*Inputs!J183","v":0},{"$f":"K136*Inputs!K183","v":0},{"$f":"L136*Inputs!L183","v":0},{"$f":"M136*Inputs!M183","v":0},{"$f":"N136*Inputs!N183","v":0},{"$f":"O136*Inputs!O183","v":0},{"$f":"P136*Inputs!P183","v":0},{"$f":"Q136*Inputs!Q183","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":0},{"$f":"I137*Inputs!I184","v":0},{"$f":"J137*Inputs!J184","v":0},{"$f":"K137*Inputs!K184","v":0},{"$f":"L137*Inputs!L184","v":0},{"$f":"M137*Inputs!M184","v":0},{"$f":"N137*Inputs!N184","v":0},{"$f":"O137*Inputs!O184","v":0},{"$f":"P137*Inputs!P184","v":0},{"$f":"Q137*Inputs!Q184","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":0},{"$f":"I138*Inputs!I185","v":0},{"$f":"J138*Inputs!J185","v":0},{"$f":"K138*Inputs!K185","v":0},{"$f":"L138*Inputs!L185","v":0},{"$f":"M138*Inputs!M185","v":0},{"$f":"N138*Inputs!N185","v":0},{"$f":"O138*Inputs!O185","v":0},{"$f":"P138*Inputs!P185","v":0},{"$f":"Q138*Inputs!Q185","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":0},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":0},{"$f":"I140*Inputs!I187","v":0},{"$f":"J140*Inputs!J187","v":0},{"$f":"K140*Inputs!K187","v":0},{"$f":"L140*Inputs!L187","v":0},{"$f":"M140*Inputs!M187","v":0},{"$f":"N140*Inputs!N187","v":0},{"$f":"O140*Inputs!O187","v":0},{"$f":"P140*Inputs!P187","v":0},{"$f":"Q140*Inputs!Q187","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":0},{"$f":"K142*Inputs!K189","v":0},{"$f":"L142*Inputs!L189","v":0},{"$f":"M142*Inputs!M189","v":0},{"$f":"N142*Inputs!N189","v":0},{"$f":"O142*Inputs!O189","v":0},{"$f":"P142*Inputs!P189","v":0},{"$f":"Q142*Inputs!Q189","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":0},{"$f":"I143*Inputs!I190","v":0},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":0},{"$f":"K145*Inputs!K192","v":0},{"$f":"L145*Inputs!L192","v":0},{"$f":"M145*Inputs!M192","v":0},{"$f":"N145*Inputs!N192","v":0},{"$f":"O145*Inputs!O192","v":0},{"$f":"P145*Inputs!P192","v":0},{"$f":"Q145*Inputs!Q192","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":0},{"$f":"K151*Inputs!K198","v":0},{"$f":"L151*Inputs!L198","v":0},{"$f":"M151*Inputs!M198","v":0},{"$f":"N151*Inputs!N198","v":0},{"$f":"O151*Inputs!O198","v":0},{"$f":"P151*Inputs!P198","v":0},{"$f":"Q151*Inputs!Q198","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":0},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":0},{"$f":"I154*Inputs!I201","v":0},{"$f":"J154*Inputs!J201","v":0},{"$f":"K154*Inputs!K201","v":0},{"$f":"L154*Inputs!L201","v":0},{"$f":"M154*Inputs!M201","v":0},{"$f":"N154*Inputs!N201","v":0},{"$f":"O154*Inputs!O201","v":0},{"$f":"P154*Inputs!P201","v":0},{"$f":"Q154*Inputs!Q201","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":0},{"$f":"I155*Inputs!I202","v":0},{"$f":"J155*Inputs!J202","v":0},{"$f":"K155*Inputs!K202","v":0},{"$f":"L155*Inputs!L202","v":0},{"$f":"M155*Inputs!M202","v":0},{"$f":"N155*Inputs!N202","v":0},{"$f":"O155*Inputs!O202","v":0},{"$f":"P155*Inputs!P202","v":0},{"$f":"Q155*Inputs!Q202","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":0},{"$f":"I156*Inputs!I203","v":0},{"$f":"J156*Inputs!J203","v":0},{"$f":"K156*Inputs!K203","v":0},{"$f":"L156*Inputs!L203","v":0},{"$f":"M156*Inputs!M203","v":0},{"$f":"N156*Inputs!N203","v":0},{"$f":"O156*Inputs!O203","v":0},{"$f":"P156*Inputs!P203","v":0},{"$f":"Q156*Inputs!Q203","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":0},{"$f":"I157*Inputs!I204","v":0},{"$f":"J157*Inputs!J204","v":0},{"$f":"K157*Inputs!K204","v":0},{"$f":"L157*Inputs!L204","v":0},{"$f":"M157*Inputs!M204","v":0},{"$f":"N157*Inputs!N204","v":0},{"$f":"O157*Inputs!O204","v":0},{"$f":"P157*Inputs!P204","v":0},{"$f":"Q157*Inputs!Q204","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":0},{"$f":"J158*Inputs!J205","v":0},{"$f":"K158*Inputs!K205","v":0},{"$f":"L158*Inputs!L205","v":0},{"$f":"M158*Inputs!M205","v":0},{"$f":"N158*Inputs!N205","v":0},{"$f":"O158*Inputs!O205","v":0},{"$f":"P158*Inputs!P205","v":0},{"$f":"Q158*Inputs!Q205","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":0},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":0},{"$f":"I161*Inputs!I208","v":0},{"$f":"J161*Inputs!J208","v":0},{"$f":"K161*Inputs!K208","v":0},{"$f":"L161*Inputs!L208","v":0},{"$f":"M161*Inputs!M208","v":0},{"$f":"N161*Inputs!N208","v":0},{"$f":"O161*Inputs!O208","v":0},{"$f":"P161*Inputs!P208","v":0},{"$f":"Q161*Inputs!Q208","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":0},{"$f":"I162*Inputs!I209","v":0},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":0},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":0},{"$f":"I164*Inputs!I211","v":0},{"$f":"J164*Inputs!J211","v":0},{"$f":"K164*Inputs!K211","v":0},{"$f":"L164*Inputs!L211","v":0},{"$f":"M164*Inputs!M211","v":0},{"$f":"N164*Inputs!N211","v":0},{"$f":"O164*Inputs!O211","v":0},{"$f":"P164*Inputs!P211","v":0},{"$f":"Q164*Inputs!Q211","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":0},{"$f":"I165*Inputs!I212","v":0},{"$f":"J165*Inputs!J212","v":0},{"$f":"K165*Inputs!K212","v":0},{"$f":"L165*Inputs!L212","v":0},{"$f":"M165*Inputs!M212","v":0},{"$f":"N165*Inputs!N212","v":0},{"$f":"O165*Inputs!O212","v":0},{"$f":"P165*Inputs!P212","v":0},{"$f":"Q165*Inputs!Q212","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":0},{"$f":"I166*Inputs!I213","v":0},{"$f":"J166*Inputs!J213","v":0},{"$f":"K166*Inputs!K213","v":0},{"$f":"L166*Inputs!L213","v":0},{"$f":"M166*Inputs!M213","v":0},{"$f":"N166*Inputs!N213","v":0},{"$f":"O166*Inputs!O213","v":0},{"$f":"P166*Inputs!P213","v":0},{"$f":"Q166*Inputs!Q213","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":0},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":0},{"$f":"I168*Inputs!I215","v":0},{"$f":"J168*Inputs!J215","v":0},{"$f":"K168*Inputs!K215","v":0},{"$f":"L168*Inputs!L215","v":0},{"$f":"M168*Inputs!M215","v":0},{"$f":"N168*Inputs!N215","v":0},{"$f":"O168*Inputs!O215","v":0},{"$f":"P168*Inputs!P215","v":0},{"$f":"Q168*Inputs!Q215","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":0},{"$f":"I170*Inputs!I217","v":0},{"$f":"J170*Inputs!J217","v":0},{"$f":"K170*Inputs!K217","v":0},{"$f":"L170*Inputs!L217","v":0},{"$f":"M170*Inputs!M217","v":0},{"$f":"N170*Inputs!N217","v":0},{"$f":"O170*Inputs!O217","v":0},{"$f":"P170*Inputs!P217","v":0},{"$f":"Q170*Inputs!Q217","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":0},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":0},{"$f":"I172*Inputs!I219","v":0},{"$f":"J172*Inputs!J219","v":0},{"$f":"K172*Inputs!K219","v":0},{"$f":"L172*Inputs!L219","v":0},{"$f":"M172*Inputs!M219","v":0},{"$f":"N172*Inputs!N219","v":0},{"$f":"O172*Inputs!O219","v":0},{"$f":"P172*Inputs!P219","v":0},{"$f":"Q172*Inputs!Q219","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":0},{"$f":"K173*Inputs!K220","v":0},{"$f":"L173*Inputs!L220","v":0},{"$f":"M173*Inputs!M220","v":0},{"$f":"N173*Inputs!N220","v":0},{"$f":"O173*Inputs!O220","v":0},{"$f":"P173*Inputs!P220","v":0},{"$f":"Q173*Inputs!Q220","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":0},{"$f":"I174*Inputs!I221","v":0},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":0},{"$f":"I175*Inputs!I222","v":0},{"$f":"J175*Inputs!J222","v":0},{"$f":"K175*Inputs!K222","v":0},{"$f":"L175*Inputs!L222","v":0},{"$f":"M175*Inputs!M222","v":0},{"$f":"N175*Inputs!N222","v":0},{"$f":"O175*Inputs!O222","v":0},{"$f":"P175*Inputs!P222","v":0},{"$f":"Q175*Inputs!Q222","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":0},{"$f":"I185*Inputs!I232","v":0},{"$f":"J185*Inputs!J232","v":0},{"$f":"K185*Inputs!K232","v":0},{"$f":"L185*Inputs!L232","v":0},{"$f":"M185*Inputs!M232","v":0},{"$f":"N185*Inputs!N232","v":0},{"$f":"O185*Inputs!O232","v":0},{"$f":"P185*Inputs!P232","v":0},{"$f":"Q185*Inputs!Q232","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":0},{"$f":"I186*Inputs!I233","v":0},{"$f":"J186*Inputs!J233","v":0},{"$f":"K186*Inputs!K233","v":0},{"$f":"L186*Inputs!L233","v":0},{"$f":"M186*Inputs!M233","v":0},{"$f":"N186*Inputs!N233","v":0},{"$f":"O186*Inputs!O233","v":0},{"$f":"P186*Inputs!P233","v":0},{"$f":"Q186*Inputs!Q233","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":0},{"$f":"I187*Inputs!I234","v":0},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":0},{"$f":"K188*Inputs!K235","v":0},{"$f":"L188*Inputs!L235","v":0},{"$f":"M188*Inputs!M235","v":0},{"$f":"N188*Inputs!N235","v":0},{"$f":"O188*Inputs!O235","v":0},{"$f":"P188*Inputs!P235","v":0},{"$f":"Q188*Inputs!Q235","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":0},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":0},{"$f":"K190*Inputs!K237","v":0},{"$f":"L190*Inputs!L237","v":0},{"$f":"M190*Inputs!M237","v":0},{"$f":"N190*Inputs!N237","v":0},{"$f":"O190*Inputs!O237","v":0},{"$f":"P190*Inputs!P237","v":0},{"$f":"Q190*Inputs!Q237","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":0},{"$f":"I194*Inputs!I241","v":0},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":0},{"$f":"I195*Inputs!I242","v":0},{"$f":"J195*Inputs!J242","v":0},{"$f":"K195*Inputs!K242","v":0},{"$f":"L195*Inputs!L242","v":0},{"$f":"M195*Inputs!M242","v":0},{"$f":"N195*Inputs!N242","v":0},{"$f":"O195*Inputs!O242","v":0},{"$f":"P195*Inputs!P242","v":0},{"$f":"Q195*Inputs!Q242","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":0},{"$f":"I196*Inputs!I243","v":0},{"$f":"J196*Inputs!J243","v":0},{"$f":"K196*Inputs!K243","v":0},{"$f":"L196*Inputs!L243","v":0},{"$f":"M196*Inputs!M243","v":0},{"$f":"N196*Inputs!N243","v":0},{"$f":"O196*Inputs!O243","v":0},{"$f":"P196*Inputs!P243","v":0},{"$f":"Q196*Inputs!Q243","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":0},{"$f":"K197*Inputs!K244","v":0},{"$f":"L197*Inputs!L244","v":0},{"$f":"M197*Inputs!M244","v":0},{"$f":"N197*Inputs!N244","v":0},{"$f":"O197*Inputs!O244","v":0},{"$f":"P197*Inputs!P244","v":0},{"$f":"Q197*Inputs!Q244","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":0},{"$f":"I198*Inputs!I245","v":0},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":0},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":0},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":0},{"$f":"I201*Inputs!I248","v":0},{"$f":"J201*Inputs!J248","v":0},{"$f":"K201*Inputs!K248","v":0},{"$f":"L201*Inputs!L248","v":0},{"$f":"M201*Inputs!M248","v":0},{"$f":"N201*Inputs!N248","v":0},{"$f":"O201*Inputs!O248","v":0},{"$f":"P201*Inputs!P248","v":0},{"$f":"Q201*Inputs!Q248","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":0},{"$f":"I203*Inputs!I250","v":0},{"$f":"J203*Inputs!J250","v":0},{"$f":"K203*Inputs!K250","v":0},{"$f":"L203*Inputs!L250","v":0},{"$f":"M203*Inputs!M250","v":0},{"$f":"N203*Inputs!N250","v":0},{"$f":"O203*Inputs!O250","v":0},{"$f":"P203*Inputs!P250","v":0},{"$f":"Q203*Inputs!Q250","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":0},{"$f":"I204*Inputs!I251","v":0},{"$f":"J204*Inputs!J251","v":0},{"$f":"K204*Inputs!K251","v":0},{"$f":"L204*Inputs!L251","v":0},{"$f":"M204*Inputs!M251","v":0},{"$f":"N204*Inputs!N251","v":0},{"$f":"O204*Inputs!O251","v":0},{"$f":"P204*Inputs!P251","v":0},{"$f":"Q204*Inputs!Q251","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":0},{"$f":"I206*Inputs!I253","v":0},{"$f":"J206*Inputs!J253","v":0},{"$f":"K206*Inputs!K253","v":0},{"$f":"L206*Inputs!L253","v":0},{"$f":"M206*Inputs!M253","v":0},{"$f":"N206*Inputs!N253","v":0},{"$f":"O206*Inputs!O253","v":0},{"$f":"P206*Inputs!P253","v":0},{"$f":"Q206*Inputs!Q253","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":0},{"$f":"J207*Inputs!J254","v":0},{"$f":"K207*Inputs!K254","v":0},{"$f":"L207*Inputs!L254","v":0},{"$f":"M207*Inputs!M254","v":0},{"$f":"N207*Inputs!N254","v":0},{"$f":"O207*Inputs!O254","v":0},{"$f":"P207*Inputs!P254","v":0},{"$f":"Q207*Inputs!Q254","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":0},{"$f":"I208*Inputs!I255","v":0},{"$f":"J208*Inputs!J255","v":0},{"$f":"K208*Inputs!K255","v":0},{"$f":"L208*Inputs!L255","v":0},{"$f":"M208*Inputs!M255","v":0},{"$f":"N208*Inputs!N255","v":0},{"$f":"O208*Inputs!O255","v":0},{"$f":"P208*Inputs!P255","v":0},{"$f":"Q208*Inputs!Q255","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":0},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":0},{"$f":"K209*Inputs!K256","v":0},{"$f":"L209*Inputs!L256","v":0},{"$f":"M209*Inputs!M256","v":0},{"$f":"N209*Inputs!N256","v":0},{"$f":"O209*Inputs!O256","v":0},{"$f":"P209*Inputs!P256","v":0},{"$f":"Q209*Inputs!Q256","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":0},{"$f":"I210*Inputs!I257","v":0},{"$f":"J210*Inputs!J257","v":0},{"$f":"K210*Inputs!K257","v":0},{"$f":"L210*Inputs!L257","v":0},{"$f":"M210*Inputs!M257","v":0},{"$f":"N210*Inputs!N257","v":0},{"$f":"O210*Inputs!O257","v":0},{"$f":"P210*Inputs!P257","v":0},{"$f":"Q210*Inputs!Q257","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":0},{"$f":"K211*Inputs!K258","v":0},{"$f":"L211*Inputs!L258","v":0},{"$f":"M211*Inputs!M258","v":0},{"$f":"N211*Inputs!N258","v":0},{"$f":"O211*Inputs!O258","v":0},{"$f":"P211*Inputs!P258","v":0},{"$f":"Q211*Inputs!Q258","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":0},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":0},{"$f":"I216*Inputs!I263","v":0},{"$f":"J216*Inputs!J263","v":0},{"$f":"K216*Inputs!K263","v":0},{"$f":"L216*Inputs!L263","v":0},{"$f":"M216*Inputs!M263","v":0},{"$f":"N216*Inputs!N263","v":0},{"$f":"O216*Inputs!O263","v":0},{"$f":"P216*Inputs!P263","v":0},{"$f":"Q216*Inputs!Q263","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":0},{"$f":"I217*Inputs!I264","v":0},{"$f":"J217*Inputs!J264","v":0},{"$f":"K217*Inputs!K264","v":0},{"$f":"L217*Inputs!L264","v":0},{"$f":"M217*Inputs!M264","v":0},{"$f":"N217*Inputs!N264","v":0},{"$f":"O217*Inputs!O264","v":0},{"$f":"P217*Inputs!P264","v":0},{"$f":"Q217*Inputs!Q264","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":0},{"$f":"I218*Inputs!I265","v":0},{"$f":"J218*Inputs!J265","v":0},{"$f":"K218*Inputs!K265","v":0},{"$f":"L218*Inputs!L265","v":0},{"$f":"M218*Inputs!M265","v":0},{"$f":"N218*Inputs!N265","v":0},{"$f":"O218*Inputs!O265","v":0},{"$f":"P218*Inputs!P265","v":0},{"$f":"Q218*Inputs!Q265","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":0},{"$f":"I219*Inputs!I266","v":0},{"$f":"J219*Inputs!J266","v":0},{"$f":"K219*Inputs!K266","v":0},{"$f":"L219*Inputs!L266","v":0},{"$f":"M219*Inputs!M266","v":0},{"$f":"N219*Inputs!N266","v":0},{"$f":"O219*Inputs!O266","v":0},{"$f":"P219*Inputs!P266","v":0},{"$f":"Q219*Inputs!Q266","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":0},{"$f":"I220*Inputs!I267","v":0},{"$f":"J220*Inputs!J267","v":0},{"$f":"K220*Inputs!K267","v":0},{"$f":"L220*Inputs!L267","v":0},{"$f":"M220*Inputs!M267","v":0},{"$f":"N220*Inputs!N267","v":0},{"$f":"O220*Inputs!O267","v":0},{"$f":"P220*Inputs!P267","v":0},{"$f":"Q220*Inputs!Q267","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":0},{"$f":"I221*Inputs!I268","v":0},{"$f":"J221*Inputs!J268","v":0},{"$f":"K221*Inputs!K268","v":0},{"$f":"L221*Inputs!L268","v":0},{"$f":"M221*Inputs!M268","v":0},{"$f":"N221*Inputs!N268","v":0},{"$f":"O221*Inputs!O268","v":0},{"$f":"P221*Inputs!P268","v":0},{"$f":"Q221*Inputs!Q268","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":0},{"$f":"I222*Inputs!I269","v":0},{"$f":"J222*Inputs!J269","v":0},{"$f":"K222*Inputs!K269","v":0},{"$f":"L222*Inputs!L269","v":0},{"$f":"M222*Inputs!M269","v":0},{"$f":"N222*Inputs!N269","v":0},{"$f":"O222*Inputs!O269","v":0},{"$f":"P222*Inputs!P269","v":0},{"$f":"Q222*Inputs!Q269","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":0},{"$f":"I223*Inputs!I270","v":0},{"$f":"J223*Inputs!J270","v":0},{"$f":"K223*Inputs!K270","v":0},{"$f":"L223*Inputs!L270","v":0},{"$f":"M223*Inputs!M270","v":0},{"$f":"N223*Inputs!N270","v":0},{"$f":"O223*Inputs!O270","v":0},{"$f":"P223*Inputs!P270","v":0},{"$f":"Q223*Inputs!Q270","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":0},{"$f":"I224*Inputs!I271","v":0},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":0},{"$f":"I225*Inputs!I272","v":0},{"$f":"J225*Inputs!J272","v":0},{"$f":"K225*Inputs!K272","v":0},{"$f":"L225*Inputs!L272","v":0},{"$f":"M225*Inputs!M272","v":0},{"$f":"N225*Inputs!N272","v":0},{"$f":"O225*Inputs!O272","v":0},{"$f":"P225*Inputs!P272","v":0},{"$f":"Q225*Inputs!Q272","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":0},{"$f":"I226*Inputs!I273","v":0},{"$f":"J226*Inputs!J273","v":0},{"$f":"K226*Inputs!K273","v":0},{"$f":"L226*Inputs!L273","v":0},{"$f":"M226*Inputs!M273","v":0},{"$f":"N226*Inputs!N273","v":0},{"$f":"O226*Inputs!O273","v":0},{"$f":"P226*Inputs!P273","v":0},{"$f":"Q226*Inputs!Q273","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":0},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":0},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":0},{"$f":"I233*Inputs!I280","v":0},{"$f":"J233*Inputs!J280","v":0},{"$f":"K233*Inputs!K280","v":0},{"$f":"L233*Inputs!L280","v":0},{"$f":"M233*Inputs!M280","v":0},{"$f":"N233*Inputs!N280","v":0},{"$f":"O233*Inputs!O280","v":0},{"$f":"P233*Inputs!P280","v":0},{"$f":"Q233*Inputs!Q280","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":0},{"$f":"I234*Inputs!I281","v":0},{"$f":"J234*Inputs!J281","v":0},{"$f":"K234*Inputs!K281","v":0},{"$f":"L234*Inputs!L281","v":0},{"$f":"M234*Inputs!M281","v":0},{"$f":"N234*Inputs!N281","v":0},{"$f":"O234*Inputs!O281","v":0},{"$f":"P234*Inputs!P281","v":0},{"$f":"Q234*Inputs!Q281","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":0},{"$f":"N236*Inputs!N283","v":0},{"$f":"O236*Inputs!O283","v":0},{"$f":"P236*Inputs!P283","v":0},{"$f":"Q236*Inputs!Q283","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":0},{"$f":"I237*Inputs!I284","v":0},{"$f":"J237*Inputs!J284","v":0},{"$f":"K237*Inputs!K284","v":0},{"$f":"L237*Inputs!L284","v":0},{"$f":"M237*Inputs!M284","v":0},{"$f":"N237*Inputs!N284","v":0},{"$f":"O237*Inputs!O284","v":0},{"$f":"P237*Inputs!P284","v":0},{"$f":"Q237*Inputs!Q284","v":0}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":0},{"$f":"I238*Inputs!I285","v":0},{"$f":"J238*Inputs!J285","v":0},{"$f":"K238*Inputs!K285","v":0},{"$f":"L238*Inputs!L285","v":0},{"$f":"M238*Inputs!M285","v":0},{"$f":"N238*Inputs!N285","v":0},{"$f":"O238*Inputs!O285","v":0},{"$f":"P238*Inputs!P285","v":0},{"$f":"Q238*Inputs!Q285","v":0}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":0},{"$f":"I239*Inputs!I286","v":0},{"$f":"J239*Inputs!J286","v":0},{"$f":"K239*Inputs!K286","v":0},{"$f":"L239*Inputs!L286","v":0},{"$f":"M239*Inputs!M286","v":0},{"$f":"N239*Inputs!N286","v":0},{"$f":"O239*Inputs!O286","v":0},{"$f":"P239*Inputs!P286","v":0},{"$f":"Q239*Inputs!Q286","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":0},{"$f":"I241*Inputs!I288","v":0},{"$f":"J241*Inputs!J288","v":0},{"$f":"K241*Inputs!K288","v":0},{"$f":"L241*Inputs!L288","v":0},{"$f":"M241*Inputs!M288","v":0},{"$f":"N241*Inputs!N288","v":0},{"$f":"O241*Inputs!O288","v":0},{"$f":"P241*Inputs!P288","v":0},{"$f":"Q241*Inputs!Q288","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":0},{"$f":"K242*Inputs!K289","v":0},{"$f":"L242*Inputs!L289","v":0},{"$f":"M242*Inputs!M289","v":0},{"$f":"N242*Inputs!N289","v":0},{"$f":"O242*Inputs!O289","v":0},{"$f":"P242*Inputs!P289","v":0},{"$f":"Q242*Inputs!Q289","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":0},{"$f":"K243*Inputs!K290","v":0},{"$f":"L243*Inputs!L290","v":0},{"$f":"M243*Inputs!M290","v":0},{"$f":"N243*Inputs!N290","v":0},{"$f":"O243*Inputs!O290","v":0},{"$f":"P243*Inputs!P290","v":0},{"$f":"Q243*Inputs!Q290","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":0},{"$f":"I245*Inputs!I292","v":0},{"$f":"J245*Inputs!J292","v":0},{"$f":"K245*Inputs!K292","v":0},{"$f":"L245*Inputs!L292","v":0},{"$f":"M245*Inputs!M292","v":0},{"$f":"N245*Inputs!N292","v":0},{"$f":"O245*Inputs!O292","v":0},{"$f":"P245*Inputs!P292","v":0},{"$f":"Q245*Inputs!Q292","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":0},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":0},{"$f":"I249*Inputs!I296","v":0},{"$f":"J249*Inputs!J296","v":0},{"$f":"K249*Inputs!K296","v":0},{"$f":"L249*Inputs!L296","v":0},{"$f":"M249*Inputs!M296","v":0},{"$f":"N249*Inputs!N296","v":0},{"$f":"O249*Inputs!O296","v":0},{"$f":"P249*Inputs!P296","v":0},{"$f":"Q249*Inputs!Q296","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":0},{"$f":"J250*Inputs!J297","v":0},{"$f":"K250*Inputs!K297","v":0},{"$f":"L250*Inputs!L297","v":0},{"$f":"M250*Inputs!M297","v":0},{"$f":"N250*Inputs!N297","v":0},{"$f":"O250*Inputs!O297","v":0},{"$f":"P250*Inputs!P297","v":0},{"$f":"Q250*Inputs!Q297","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":0},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":0},{"$f":"I252*Inputs!I299","v":0},{"$f":"J252*Inputs!J299","v":0},{"$f":"K252*Inputs!K299","v":0},{"$f":"L252*Inputs!L299","v":0},{"$f":"M252*Inputs!M299","v":0},{"$f":"N252*Inputs!N299","v":0},{"$f":"O252*Inputs!O299","v":0},{"$f":"P252*Inputs!P299","v":0},{"$f":"Q252*Inputs!Q299","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":0},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":0},{"$f":"I254*Inputs!I301","v":0},{"$f":"J254*Inputs!J301","v":0},{"$f":"K254*Inputs!K301","v":0},{"$f":"L254*Inputs!L301","v":0},{"$f":"M254*Inputs!M301","v":0},{"$f":"N254*Inputs!N301","v":0},{"$f":"O254*Inputs!O301","v":0},{"$f":"P254*Inputs!P301","v":0},{"$f":"Q254*Inputs!Q301","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":0},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":0},{"$f":"I256*Inputs!I303","v":0},{"$f":"J256*Inputs!J303","v":0},{"$f":"K256*Inputs!K303","v":0},{"$f":"L256*Inputs!L303","v":0},{"$f":"M256*Inputs!M303","v":0},{"$f":"N256*Inputs!N303","v":0},{"$f":"O256*Inputs!O303","v":0},{"$f":"P256*Inputs!P303","v":0},{"$f":"Q256*Inputs!Q303","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":0},{"$f":"N257*Inputs!N304","v":0},{"$f":"O257*Inputs!O304","v":0},{"$f":"P257*Inputs!P304","v":0},{"$f":"Q257*Inputs!Q304","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":0},{"$f":"I258*Inputs!I305","v":0},{"$f":"J258*Inputs!J305","v":0},{"$f":"K258*Inputs!K305","v":0},{"$f":"L258*Inputs!L305","v":0},{"$f":"M258*Inputs!M305","v":0},{"$f":"N258*Inputs!N305","v":0},{"$f":"O258*Inputs!O305","v":0},{"$f":"P258*Inputs!P305","v":0},{"$f":"Q258*Inputs!Q305","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":1483.8695242105359},{"$f":"N259*Inputs!N306","v":1551.9659007853259},{"$f":"O259*Inputs!O306","v":1629.0589844261985},{"$f":"P259*Inputs!P306","v":1709.8395101968667},{"$f":"Q259*Inputs!Q306","v":1787.6955033808465}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":0},{"$f":"N260*Inputs!N307","v":0},{"$f":"O260*Inputs!O307","v":0},{"$f":"P260*Inputs!P307","v":0},{"$f":"Q260*Inputs!Q307","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":0},{"$f":"N261*Inputs!N308","v":0},{"$f":"O261*Inputs!O308","v":0},{"$f":"P261*Inputs!P308","v":0},{"$f":"Q261*Inputs!Q308","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":0},{"$f":"N263*Inputs!N310","v":0},{"$f":"O263*Inputs!O310","v":0},{"$f":"P263*Inputs!P310","v":0},{"$f":"Q263*Inputs!Q310","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":0},{"$f":"N264*Inputs!N311","v":0},{"$f":"O264*Inputs!O311","v":0},{"$f":"P264*Inputs!P311","v":0},{"$f":"Q264*Inputs!Q311","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":0},{"$f":"I265*Inputs!I312","v":0},{"$f":"J265*Inputs!J312","v":0},{"$f":"K265*Inputs!K312","v":0},{"$f":"L265*Inputs!L312","v":0},{"$f":"M265*Inputs!M312","v":0},{"$f":"N265*Inputs!N312","v":0},{"$f":"O265*Inputs!O312","v":0},{"$f":"P265*Inputs!P312","v":0},{"$f":"Q265*Inputs!Q312","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":0},{"$f":"N266*Inputs!N313","v":0},{"$f":"O266*Inputs!O313","v":0},{"$f":"P266*Inputs!P313","v":0},{"$f":"Q266*Inputs!Q313","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":0},{"$f":"I267*Inputs!I314","v":0},{"$f":"J267*Inputs!J314","v":0},{"$f":"K267*Inputs!K314","v":0},{"$f":"L267*Inputs!L314","v":0},{"$f":"M267*Inputs!M314","v":0},{"$f":"N267*Inputs!N314","v":0},{"$f":"O267*Inputs!O314","v":0},{"$f":"P267*Inputs!P314","v":0},{"$f":"Q267*Inputs!Q314","v":0}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":0},{"$f":"I268*Inputs!I315","v":0},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":0},{"$f":"I269*Inputs!I316","v":0},{"$f":"J269*Inputs!J316","v":0},{"$f":"K269*Inputs!K316","v":0},{"$f":"L269*Inputs!L316","v":0},{"$f":"M269*Inputs!M316","v":0},{"$f":"N269*Inputs!N316","v":0},{"$f":"O269*Inputs!O316","v":0},{"$f":"P269*Inputs!P316","v":0},{"$f":"Q269*Inputs!Q316","v":0}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":0},{"$f":"I270*Inputs!I317","v":0},{"$f":"J270*Inputs!J317","v":0},{"$f":"K270*Inputs!K317","v":0},{"$f":"L270*Inputs!L317","v":0},{"$f":"M270*Inputs!M317","v":0},{"$f":"N270*Inputs!N317","v":0},{"$f":"O270*Inputs!O317","v":0},{"$f":"P270*Inputs!P317","v":0},{"$f":"Q270*Inputs!Q317","v":0}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":0},{"$f":"J273*Inputs!J320","v":0},{"$f":"K273*Inputs!K320","v":0},{"$f":"L273*Inputs!L320","v":0},{"$f":"M273*Inputs!M320","v":0},{"$f":"N273*Inputs!N320","v":0},{"$f":"O273*Inputs!O320","v":0},{"$f":"P273*Inputs!P320","v":0},{"$f":"Q273*Inputs!Q320","v":0}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":0},{"$f":"J274*Inputs!J321","v":0},{"$f":"K274*Inputs!K321","v":0},{"$f":"L274*Inputs!L321","v":0},{"$f":"M274*Inputs!M321","v":0},{"$f":"N274*Inputs!N321","v":0},{"$f":"O274*Inputs!O321","v":0},{"$f":"P274*Inputs!P321","v":0},{"$f":"Q274*Inputs!Q321","v":0}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":0},{"$f":"I275*Inputs!I322","v":0},{"$f":"J275*Inputs!J322","v":0},{"$f":"K275*Inputs!K322","v":0},{"$f":"L275*Inputs!L322","v":0},{"$f":"M275*Inputs!M322","v":0},{"$f":"N275*Inputs!N322","v":0},{"$f":"O275*Inputs!O322","v":0},{"$f":"P275*Inputs!P322","v":0},{"$f":"Q275*Inputs!Q322","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":0},{"$f":"I276*Inputs!I323","v":0},{"$f":"J276*Inputs!J323","v":0},{"$f":"K276*Inputs!K323","v":0},{"$f":"L276*Inputs!L323","v":0},{"$f":"M276*Inputs!M323","v":0},{"$f":"N276*Inputs!N323","v":0},{"$f":"O276*Inputs!O323","v":0},{"$f":"P276*Inputs!P323","v":0},{"$f":"Q276*Inputs!Q323","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":0},{"$f":"I277*Inputs!I324","v":0},{"$f":"J277*Inputs!J324","v":0},{"$f":"K277*Inputs!K324","v":0},{"$f":"L277*Inputs!L324","v":0},{"$f":"M277*Inputs!M324","v":0},{"$f":"N277*Inputs!N324","v":0},{"$f":"O277*Inputs!O324","v":0},{"$f":"P277*Inputs!P324","v":0},{"$f":"Q277*Inputs!Q324","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":0},{"$f":"I278*Inputs!I325","v":0},{"$f":"J278*Inputs!J325","v":0},{"$f":"K278*Inputs!K325","v":0},{"$f":"L278*Inputs!L325","v":0},{"$f":"M278*Inputs!M325","v":0},{"$f":"N278*Inputs!N325","v":0},{"$f":"O278*Inputs!O325","v":0},{"$f":"P278*Inputs!P325","v":0},{"$f":"Q278*Inputs!Q325","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":0},{"$f":"I279*Inputs!I326","v":0},{"$f":"J279*Inputs!J326","v":0},{"$f":"K279*Inputs!K326","v":0},{"$f":"L279*Inputs!L326","v":0},{"$f":"M279*Inputs!M326","v":0},{"$f":"N279*Inputs!N326","v":0},{"$f":"O279*Inputs!O326","v":0},{"$f":"P279*Inputs!P326","v":0},{"$f":"Q279*Inputs!Q326","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":0},{"$f":"I280*Inputs!I327","v":0},{"$f":"J280*Inputs!J327","v":0},{"$f":"K280*Inputs!K327","v":0},{"$f":"L280*Inputs!L327","v":0},{"$f":"M280*Inputs!M327","v":0},{"$f":"N280*Inputs!N327","v":0},{"$f":"O280*Inputs!O327","v":0},{"$f":"P280*Inputs!P327","v":0},{"$f":"Q280*Inputs!Q327","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":0},{"$f":"I281*Inputs!I328","v":0},{"$f":"J281*Inputs!J328","v":0},{"$f":"K281*Inputs!K328","v":0},{"$f":"L281*Inputs!L328","v":0},{"$f":"M281*Inputs!M328","v":0},{"$f":"N281*Inputs!N328","v":0},{"$f":"O281*Inputs!O328","v":0},{"$f":"P281*Inputs!P328","v":0},{"$f":"Q281*Inputs!Q328","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":0},{"$f":"I282*Inputs!I329","v":0},{"$f":"J282*Inputs!J329","v":0},{"$f":"K282*Inputs!K329","v":0},{"$f":"L282*Inputs!L329","v":0},{"$f":"M282*Inputs!M329","v":0},{"$f":"N282*Inputs!N329","v":0},{"$f":"O282*Inputs!O329","v":0},{"$f":"P282*Inputs!P329","v":0},{"$f":"Q282*Inputs!Q329","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":0},{"$f":"I283*Inputs!I330","v":0},{"$f":"J283*Inputs!J330","v":0},{"$f":"K283*Inputs!K330","v":0},{"$f":"L283*Inputs!L330","v":0},{"$f":"M283*Inputs!M330","v":0},{"$f":"N283*Inputs!N330","v":0},{"$f":"O283*Inputs!O330","v":0},{"$f":"P283*Inputs!P330","v":0},{"$f":"Q283*Inputs!Q330","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":0},{"$f":"I286*Inputs!I333","v":0},{"$f":"J286*Inputs!J333","v":0},{"$f":"K286*Inputs!K333","v":0},{"$f":"L286*Inputs!L333","v":0},{"$f":"M286*Inputs!M333","v":0},{"$f":"N286*Inputs!N333","v":0},{"$f":"O286*Inputs!O333","v":0},{"$f":"P286*Inputs!P333","v":0},{"$f":"Q286*Inputs!Q333","v":0}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":0},{"$f":"I287*Inputs!I334","v":0},{"$f":"J287*Inputs!J334","v":0},{"$f":"K287*Inputs!K334","v":0},{"$f":"L287*Inputs!L334","v":0},{"$f":"M287*Inputs!M334","v":0},{"$f":"N287*Inputs!N334","v":0},{"$f":"O287*Inputs!O334","v":0},{"$f":"P287*Inputs!P334","v":0},{"$f":"Q287*Inputs!Q334","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":0},{"$f":"I288*Inputs!I335","v":0},{"$f":"J288*Inputs!J335","v":0},{"$f":"K288*Inputs!K335","v":0},{"$f":"L288*Inputs!L335","v":0},{"$f":"M288*Inputs!M335","v":0},{"$f":"N288*Inputs!N335","v":0},{"$f":"O288*Inputs!O335","v":0},{"$f":"P288*Inputs!P335","v":0},{"$f":"Q288*Inputs!Q335","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":0},{"$f":"I289*Inputs!I336","v":0},{"$f":"J289*Inputs!J336","v":0},{"$f":"K289*Inputs!K336","v":0},{"$f":"L289*Inputs!L336","v":0},{"$f":"M289*Inputs!M336","v":0},{"$f":"N289*Inputs!N336","v":0},{"$f":"O289*Inputs!O336","v":0},{"$f":"P289*Inputs!P336","v":0},{"$f":"Q289*Inputs!Q336","v":0}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":0},{"$f":"J290*Inputs!J337","v":0},{"$f":"K290*Inputs!K337","v":0},{"$f":"L290*Inputs!L337","v":0},{"$f":"M290*Inputs!M337","v":0},{"$f":"N290*Inputs!N337","v":0},{"$f":"O290*Inputs!O337","v":0},{"$f":"P290*Inputs!P337","v":0},{"$f":"Q290*Inputs!Q337","v":0}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":0},{"$f":"J291*Inputs!J338","v":0},{"$f":"K291*Inputs!K338","v":0},{"$f":"L291*Inputs!L338","v":0},{"$f":"M291*Inputs!M338","v":0},{"$f":"N291*Inputs!N338","v":0},{"$f":"O291*Inputs!O338","v":0},{"$f":"P291*Inputs!P338","v":0},{"$f":"Q291*Inputs!Q338","v":0}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":0},{"$f":"K292*Inputs!K339","v":0},{"$f":"L292*Inputs!L339","v":0},{"$f":"M292*Inputs!M339","v":0},{"$f":"N292*Inputs!N339","v":0},{"$f":"O292*Inputs!O339","v":0},{"$f":"P292*Inputs!P339","v":0},{"$f":"Q292*Inputs!Q339","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":0},{"$f":"M294*Inputs!M341","v":0},{"$f":"N294*Inputs!N341","v":0},{"$f":"O294*Inputs!O341","v":0},{"$f":"P294*Inputs!P341","v":0},{"$f":"Q294*Inputs!Q341","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":0},{"$f":"M295*Inputs!M342","v":0},{"$f":"N295*Inputs!N342","v":0},{"$f":"O295*Inputs!O342","v":0},{"$f":"P295*Inputs!P342","v":0},{"$f":"Q295*Inputs!Q342","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":0},{"$f":"M296*Inputs!M343","v":0},{"$f":"N296*Inputs!N343","v":0},{"$f":"O296*Inputs!O343","v":0},{"$f":"P296*Inputs!P343","v":0},{"$f":"Q296*Inputs!Q343","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":0},{"$f":"L297*Inputs!L344","v":0},{"$f":"M297*Inputs!M344","v":0},{"$f":"N297*Inputs!N344","v":0},{"$f":"O297*Inputs!O344","v":0},{"$f":"P297*Inputs!P344","v":0},{"$f":"Q297*Inputs!Q344","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":0},{"$f":"M299*Inputs!M346","v":0},{"$f":"N299*Inputs!N346","v":0},{"$f":"O299*Inputs!O346","v":0},{"$f":"P299*Inputs!P346","v":0},{"$f":"Q299*Inputs!Q346","v":0}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":0},{"$f":"M300*Inputs!M347","v":0},{"$f":"N300*Inputs!N347","v":0},{"$f":"O300*Inputs!O347","v":0},{"$f":"P300*Inputs!P347","v":0},{"$f":"Q300*Inputs!Q347","v":0}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":0},{"$f":"I302*Inputs!I349","v":0},{"$f":"J302*Inputs!J349","v":0},{"$f":"K302*Inputs!K349","v":0},{"$f":"L302*Inputs!L349","v":0},{"$f":"M302*Inputs!M349","v":0},{"$f":"N302*Inputs!N349","v":0},{"$f":"O302*Inputs!O349","v":0},{"$f":"P302*Inputs!P349","v":0},{"$f":"Q302*Inputs!Q349","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":0},{"$f":"N303*Inputs!N350","v":0},{"$f":"O303*Inputs!O350","v":0},{"$f":"P303*Inputs!P350","v":0},{"$f":"Q303*Inputs!Q350","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":0},{"$f":"J304*Inputs!J351","v":0},{"$f":"K304*Inputs!K351","v":0},{"$f":"L304*Inputs!L351","v":0},{"$f":"M304*Inputs!M351","v":0},{"$f":"N304*Inputs!N351","v":0},{"$f":"O304*Inputs!O351","v":0},{"$f":"P304*Inputs!P351","v":0},{"$f":"Q304*Inputs!Q351","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":0},{"$f":"I305*Inputs!I352","v":0},{"$f":"J305*Inputs!J352","v":0},{"$f":"K305*Inputs!K352","v":0},{"$f":"L305*Inputs!L352","v":0},{"$f":"M305*Inputs!M352","v":0},{"$f":"N305*Inputs!N352","v":0},{"$f":"O305*Inputs!O352","v":0},{"$f":"P305*Inputs!P352","v":0},{"$f":"Q305*Inputs!Q352","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":0},{"$f":"I306*Inputs!I353","v":0},{"$f":"J306*Inputs!J353","v":0},{"$f":"K306*Inputs!K353","v":0},{"$f":"L306*Inputs!L353","v":0},{"$f":"M306*Inputs!M353","v":0},{"$f":"N306*Inputs!N353","v":0},{"$f":"O306*Inputs!O353","v":0},{"$f":"P306*Inputs!P353","v":0},{"$f":"Q306*Inputs!Q353","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":0},{"$f":"J307*Inputs!J354","v":0},{"$f":"K307*Inputs!K354","v":0},{"$f":"L307*Inputs!L354","v":0},{"$f":"M307*Inputs!M354","v":0},{"$f":"N307*Inputs!N354","v":0},{"$f":"O307*Inputs!O354","v":0},{"$f":"P307*Inputs!P354","v":0},{"$f":"Q307*Inputs!Q354","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":0},{"$f":"M309*Inputs!M356","v":0},{"$f":"N309*Inputs!N356","v":0},{"$f":"O309*Inputs!O356","v":0},{"$f":"P309*Inputs!P356","v":0},{"$f":"Q309*Inputs!Q356","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":0},{"$f":"N310*Inputs!N357","v":0},{"$f":"O310*Inputs!O357","v":0},{"$f":"P310*Inputs!P357","v":0},{"$f":"Q310*Inputs!Q357","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":0},{"$f":"N311*Inputs!N358","v":0},{"$f":"O311*Inputs!O358","v":0},{"$f":"P311*Inputs!P358","v":0},{"$f":"Q311*Inputs!Q358","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":0},{"$f":"N312*Inputs!N359","v":0},{"$f":"O312*Inputs!O359","v":0},{"$f":"P312*Inputs!P359","v":0},{"$f":"Q312*Inputs!Q359","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":0},{"$f":"N313*Inputs!N360","v":0},{"$f":"O313*Inputs!O360","v":0},{"$f":"P313*Inputs!P360","v":0},{"$f":"Q313*Inputs!Q360","v":0}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":0},{"$f":"N314*Inputs!N361","v":0},{"$f":"O314*Inputs!O361","v":0},{"$f":"P314*Inputs!P361","v":0},{"$f":"Q314*Inputs!Q361","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":0},{"$f":"N315*Inputs!N362","v":0},{"$f":"O315*Inputs!O362","v":0},{"$f":"P315*Inputs!P362","v":0},{"$f":"Q315*Inputs!Q362","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":0},{"$f":"N316*Inputs!N363","v":0},{"$f":"O316*Inputs!O363","v":0},{"$f":"P316*Inputs!P363","v":0},{"$f":"Q316*Inputs!Q363","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":34002.231260916626},{"$f":"SUM(I361:I710)","v":33403.809174744543},22823.346129376412,23114.798192788465,23565.22410897072,26012.393806751141,27206.130678743757,28557.580802035489,29973.672186068052,{"$f":"SUM(Q361:Q710)","v":31338.496196450556}]

{"sheet":"Calc Cost build up (Overheads)","index":9,"n_rows":719,"n_cols":17,"rows_kept":719,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up, overheads cost per service"]
[]
[]
[null,"Cost build up tariffs, overheads ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H8+'Calc Cost build up (Overtime)'!H8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I8+'Calc Cost build up (Overtime)'!I8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J8+'Calc Cost build up (Overtime)'!J8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K8+'Calc Cost build up (Overtime)'!K8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L8+'Calc Cost build up (Overtime)'!L8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M8+'Calc Cost build up (Overtime)'!M8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N8+'Calc Cost build up (Overtime)'!N8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O8+'Calc Cost build up (Overtime)'!O8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P8+'Calc Cost build up (Overtime)'!P8)*(Inputs!$J761-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q8+'Calc Cost build up (Overtime)'!Q8)*(Inputs!$J761-1)","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H9+'Calc Cost build up (Overtime)'!H9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I9+'Calc Cost build up (Overtime)'!I9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J9+'Calc Cost build up (Overtime)'!J9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K9+'Calc Cost build up (Overtime)'!K9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L9+'Calc Cost build up (Overtime)'!L9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M9+'Calc Cost build up (Overtime)'!M9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N9+'Calc Cost build up (Overtime)'!N9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O9+'Calc Cost build up (Overtime)'!O9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P9+'Calc Cost build up (Overtime)'!P9)*(Inputs!$J762-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q9+'Calc Cost build up (Overtime)'!Q9)*(Inputs!$J762-1)","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H10+'Calc Cost build up (Overtime)'!H10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I10+'Calc Cost build up (Overtime)'!I10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J10+'Calc Cost build up (Overtime)'!J10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K10+'Calc Cost build up (Overtime)'!K10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L10+'Calc Cost build up (Overtime)'!L10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M10+'Calc Cost build up (Overtime)'!M10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N10+'Calc Cost build up (Overtime)'!N10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O10+'Calc Cost build up (Overtime)'!O10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P10+'Calc Cost build up (Overtime)'!P10)*(Inputs!$J763-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q10+'Calc Cost build up (Overtime)'!Q10)*(Inputs!$J763-1)","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H11+'Calc Cost build up (Overtime)'!H11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I11+'Calc Cost build up (Overtime)'!I11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J11+'Calc Cost build up (Overtime)'!J11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K11+'Calc Cost build up (Overtime)'!K11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L11+'Calc Cost build up (Overtime)'!L11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M11+'Calc Cost build up (Overtime)'!M11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N11+'Calc Cost build up (Overtime)'!N11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O11+'Calc Cost build up (Overtime)'!O11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P11+'Calc Cost build up (Overtime)'!P11)*(Inputs!$J764-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q11+'Calc Cost build up (Overtime)'!Q11)*(Inputs!$J764-1)","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H12+'Calc Cost build up (Overtime)'!H12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I12+'Calc Cost build up (Overtime)'!I12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J12+'Calc Cost build up (Overtime)'!J12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K12+'Calc Cost build up (Overtime)'!K12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L12+'Calc Cost build up (Overtime)'!L12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M12+'Calc Cost build up (Overtime)'!M12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N12+'Calc Cost build up (Overtime)'!N12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O12+'Calc Cost build up (Overtime)'!O12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P12+'Calc Cost build up (Overtime)'!P12)*(Inputs!$J765-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q12+'Calc Cost build up (Overtime)'!Q12)*(Inputs!$J765-1)","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H13+'Calc Cost build up (Overtime)'!H13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I13+'Calc Cost build up (Overtime)'!I13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J13+'Calc Cost build up (Overtime)'!J13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K13+'Calc Cost build up (Overtime)'!K13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L13+'Calc Cost build up (Overtime)'!L13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M13+'Calc Cost build up (Overtime)'!M13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N13+'Calc Cost build up (Overtime)'!N13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O13+'Calc Cost build up (Overtime)'!O13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P13+'Calc Cost build up (Overtime)'!P13)*(Inputs!$J766-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q13+'Calc Cost build up (Overtime)'!Q13)*(Inputs!$J766-1)","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H14+'Calc Cost build up (Overtime)'!H14)*(Inputs!$J767-1)","v":780.59184405239898},{"$f":"('Calc Cost build up (Labour)'!I14+'Calc Cost build up (Overtime)'!I14)*(Inputs!$J767-1)","v":800.01236577640805},{"$f":"('Calc Cost build up (Labour)'!J14+'Calc Cost build up (Overtime)'!J14)*(Inputs!$J767-1)","v":812.07948607093783},{"$f":"('Calc Cost build up (Labour)'!K14+'Calc Cost build up (Overtime)'!K14)*(Inputs!$J767-1)","v":822.44966757404916},{"$f":"('Calc Cost build up (Labour)'!L14+'Calc Cost build up (Overtime)'!L14)*(Inputs!$J767-1)","v":838.47631171522187},{"$f":"('Calc Cost build up (Labour)'!M14+'Calc Cost build up (Overtime)'!M14)*(Inputs!$J767-1)","v":872.75157991867729},{"$f":"('Calc Cost build up (Labour)'!N14+'Calc Cost build up (Overtime)'!N14)*(Inputs!$J767-1)","v":912.80309339254825},{"$f":"('Calc Cost build up (Labour)'!O14+'Calc Cost build up (Overtime)'!O14)*(Inputs!$J767-1)","v":958.14610330723133},{"$f":"('Calc Cost build up (Labour)'!P14+'Calc Cost build up (Overtime)'!P14)*(Inputs!$J767-1)","v":1005.6579164031443},{"$f":"('Calc Cost build up (Labour)'!Q14+'Calc Cost build up (Overtime)'!Q14)*(Inputs!$J767-1)","v":1051.4496386191572}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H15+'Calc Cost build up (Overtime)'!H15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I15+'Calc Cost build up (Overtime)'!I15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J15+'Calc Cost build up (Overtime)'!J15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K15+'Calc Cost build up (Overtime)'!K15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L15+'Calc Cost build up (Overtime)'!L15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M15+'Calc Cost build up (Overtime)'!M15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N15+'Calc Cost build up (Overtime)'!N15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O15+'Calc Cost build up (Overtime)'!O15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P15+'Calc Cost build up (Overtime)'!P15)*(Inputs!$J768-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q15+'Calc Cost build up (Overtime)'!Q15)*(Inputs!$J768-1)","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H16+'Calc Cost build up (Overtime)'!H16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I16+'Calc Cost build up (Overtime)'!I16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J16+'Calc Cost build up (Overtime)'!J16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K16+'Calc Cost build up (Overtime)'!K16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L16+'Calc Cost build up (Overtime)'!L16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M16+'Calc Cost build up (Overtime)'!M16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N16+'Calc Cost build up (Overtime)'!N16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O16+'Calc Cost build up (Overtime)'!O16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P16+'Calc Cost build up (Overtime)'!P16)*(Inputs!$J769-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q16+'Calc Cost build up (Overtime)'!Q16)*(Inputs!$J769-1)","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H17+'Calc Cost build up (Overtime)'!H17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I17+'Calc Cost build up (Overtime)'!I17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J17+'Calc Cost build up (Overtime)'!J17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K17+'Calc Cost build up (Overtime)'!K17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L17+'Calc Cost build up (Overtime)'!L17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M17+'Calc Cost build up (Overtime)'!M17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N17+'Calc Cost build up (Overtime)'!N17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O17+'Calc Cost build up (Overtime)'!O17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P17+'Calc Cost build up (Overtime)'!P17)*(Inputs!$J770-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q17+'Calc Cost build up (Overtime)'!Q17)*(Inputs!$J770-1)","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H18+'Calc Cost build up (Overtime)'!H18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I18+'Calc Cost build up (Overtime)'!I18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J18+'Calc Cost build up (Overtime)'!J18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K18+'Calc Cost build up (Overtime)'!K18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L18+'Calc Cost build up (Overtime)'!L18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M18+'Calc Cost build up (Overtime)'!M18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N18+'Calc Cost build up (Overtime)'!N18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O18+'Calc Cost build up (Overtime)'!O18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P18+'Calc Cost build up (Overtime)'!P18)*(Inputs!$J771-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q18+'Calc Cost build up (Overtime)'!Q18)*(Inputs!$J771-1)","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H19+'Calc Cost build up (Overtime)'!H19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I19+'Calc Cost build up (Overtime)'!I19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J19+'Calc Cost build up (Overtime)'!J19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K19+'Calc Cost build up (Overtime)'!K19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L19+'Calc Cost build up (Overtime)'!L19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M19+'Calc Cost build up (Overtime)'!M19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N19+'Calc Cost build up (Overtime)'!N19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O19+'Calc Cost build up (Overtime)'!O19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P19+'Calc Cost build up (Overtime)'!P19)*(Inputs!$J772-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q19+'Calc Cost build up (Overtime)'!Q19)*(Inputs!$J772-1)","v":0}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H20+'Calc Cost build up (Overtime)'!H20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I20+'Calc Cost build up (Overtime)'!I20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J20+'Calc Cost build up (Overtime)'!J20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K20+'Calc Cost build up (Overtime)'!K20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L20+'Calc Cost build up (Overtime)'!L20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M20+'Calc Cost build up (Overtime)'!M20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N20+'Calc Cost build up (Overtime)'!N20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O20+'Calc Cost build up (Overtime)'!O20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P20+'Calc Cost build up (Overtime)'!P20)*(Inputs!$J773-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q20+'Calc Cost build up (Overtime)'!Q20)*(Inputs!$J773-1)","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H21+'Calc Cost build up (Overtime)'!H21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I21+'Calc Cost build up (Overtime)'!I21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J21+'Calc Cost build up (Overtime)'!J21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K21+'Calc Cost build up (Overtime)'!K21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L21+'Calc Cost build up (Overtime)'!L21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M21+'Calc Cost build up (Overtime)'!M21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N21+'Calc Cost build up (Overtime)'!N21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O21+'Calc Cost build up (Overtime)'!O21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P21+'Calc Cost build up (Overtime)'!P21)*(Inputs!$J774-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q21+'Calc Cost build up (Overtime)'!Q21)*(Inputs!$J774-1)","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H22+'Calc Cost build up (Overtime)'!H22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I22+'Calc Cost build up (Overtime)'!I22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J22+'Calc Cost build up (Overtime)'!J22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K22+'Calc Cost build up (Overtime)'!K22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L22+'Calc Cost build up (Overtime)'!L22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M22+'Calc Cost build up (Overtime)'!M22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N22+'Calc Cost build up (Overtime)'!N22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O22+'Calc Cost build up (Overtime)'!O22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P22+'Calc Cost build up (Overtime)'!P22)*(Inputs!$J775-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q22+'Calc Cost build up (Overtime)'!Q22)*(Inputs!$J775-1)","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H23+'Calc Cost build up (Overtime)'!H23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I23+'Calc Cost build up (Overtime)'!I23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J23+'Calc Cost build up (Overtime)'!J23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K23+'Calc Cost build up (Overtime)'!K23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L23+'Calc Cost build up (Overtime)'!L23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M23+'Calc Cost build up (Overtime)'!M23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N23+'Calc Cost build up (Overtime)'!N23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O23+'Calc Cost build up (Overtime)'!O23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P23+'Calc Cost build up (Overtime)'!P23)*(Inputs!$J776-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q23+'Calc Cost build up (Overtime)'!Q23)*(Inputs!$J776-1)","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H24+'Calc Cost build up (Overtime)'!H24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I24+'Calc Cost build up (Overtime)'!I24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J24+'Calc Cost build up (Overtime)'!J24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K24+'Calc Cost build up (Overtime)'!K24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L24+'Calc Cost build up (Overtime)'!L24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M24+'Calc Cost build up (Overtime)'!M24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N24+'Calc Cost build up (Overtime)'!N24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O24+'Calc Cost build up (Overtime)'!O24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P24+'Calc Cost build up (Overtime)'!P24)*(Inputs!$J777-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q24+'Calc Cost build up (Overtime)'!Q24)*(Inputs!$J777-1)","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H25+'Calc Cost build up (Overtime)'!H25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I25+'Calc Cost build up (Overtime)'!I25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J25+'Calc Cost build up (Overtime)'!J25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K25+'Calc Cost build up (Overtime)'!K25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L25+'Calc Cost build up (Overtime)'!L25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M25+'Calc Cost build up (Overtime)'!M25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N25+'Calc Cost build up (Overtime)'!N25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O25+'Calc Cost build up (Overtime)'!O25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P25+'Calc Cost build up (Overtime)'!P25)*(Inputs!$J778-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q25+'Calc Cost build up (Overtime)'!Q25)*(Inputs!$J778-1)","v":0}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H26+'Calc Cost build up (Overtime)'!H26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I26+'Calc Cost build up (Overtime)'!I26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J26+'Calc Cost build up (Overtime)'!J26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K26+'Calc Cost build up (Overtime)'!K26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L26+'Calc Cost build up (Overtime)'!L26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M26+'Calc Cost build up (Overtime)'!M26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N26+'Calc Cost build up (Overtime)'!N26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O26+'Calc Cost build up (Overtime)'!O26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P26+'Calc Cost build up (Overtime)'!P26)*(Inputs!$J779-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q26+'Calc Cost build up (Overtime)'!Q26)*(Inputs!$J779-1)","v":0}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H27+'Calc Cost build up (Overtime)'!H27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I27+'Calc Cost build up (Overtime)'!I27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J27+'Calc Cost build up (Overtime)'!J27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K27+'Calc Cost build up (Overtime)'!K27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L27+'Calc Cost build up (Overtime)'!L27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M27+'Calc Cost build up (Overtime)'!M27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N27+'Calc Cost build up (Overtime)'!N27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O27+'Calc Cost build up (Overtime)'!O27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P27+'Calc Cost build up (Overtime)'!P27)*(Inputs!$J780-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q27+'Calc Cost build up (Overtime)'!Q27)*(Inputs!$J780-1)","v":0}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H28+'Calc Cost build up (Overtime)'!H28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I28+'Calc Cost build up (Overtime)'!I28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J28+'Calc Cost build up (Overtime)'!J28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K28+'Calc Cost build up (Overtime)'!K28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L28+'Calc Cost build up (Overtime)'!L28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M28+'Calc Cost build up (Overtime)'!M28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N28+'Calc Cost build up (Overtime)'!N28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O28+'Calc Cost build up (Overtime)'!O28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P28+'Calc Cost build up (Overtime)'!P28)*(Inputs!$J781-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q28+'Calc Cost build up (Overtime)'!Q28)*(Inputs!$J781-1)","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H29+'Calc Cost build up (Overtime)'!H29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I29+'Calc Cost build up (Overtime)'!I29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J29+'Calc Cost build up (Overtime)'!J29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K29+'Calc Cost build up (Overtime)'!K29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L29+'Calc Cost build up (Overtime)'!L29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M29+'Calc Cost build up (Overtime)'!M29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N29+'Calc Cost build up (Overtime)'!N29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O29+'Calc Cost build up (Overtime)'!O29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P29+'Calc Cost build up (Overtime)'!P29)*(Inputs!$J782-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q29+'Calc Cost build up (Overtime)'!Q29)*(Inputs!$J782-1)","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H30+'Calc Cost build up (Overtime)'!H30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I30+'Calc Cost build up (Overtime)'!I30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J30+'Calc Cost build up (Overtime)'!J30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K30+'Calc Cost build up (Overtime)'!K30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L30+'Calc Cost build up (Overtime)'!L30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M30+'Calc Cost build up (Overtime)'!M30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N30+'Calc Cost build up (Overtime)'!N30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O30+'Calc Cost build up (Overtime)'!O30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P30+'Calc Cost build up (Overtime)'!P30)*(Inputs!$J783-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q30+'Calc Cost build up (Overtime)'!Q30)*(Inputs!$J783-1)","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H31+'Calc Cost build up (Overtime)'!H31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I31+'Calc Cost build up (Overtime)'!I31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J31+'Calc Cost build up (Overtime)'!J31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K31+'Calc Cost build up (Overtime)'!K31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L31+'Calc Cost build up (Overtime)'!L31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M31+'Calc Cost build up (Overtime)'!M31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N31+'Calc Cost build up (Overtime)'!N31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O31+'Calc Cost build up (Overtime)'!O31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P31+'Calc Cost build up (Overtime)'!P31)*(Inputs!$J784-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q31+'Calc Cost build up (Overtime)'!Q31)*(Inputs!$J784-1)","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H32+'Calc Cost build up (Overtime)'!H32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I32+'Calc Cost build up (Overtime)'!I32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J32+'Calc Cost build up (Overtime)'!J32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K32+'Calc Cost build up (Overtime)'!K32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L32+'Calc Cost build up (Overtime)'!L32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M32+'Calc Cost build up (Overtime)'!M32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N32+'Calc Cost build up (Overtime)'!N32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O32+'Calc Cost build up (Overtime)'!O32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P32+'Calc Cost build up (Overtime)'!P32)*(Inputs!$J785-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q32+'Calc Cost build up (Overtime)'!Q32)*(Inputs!$J785-1)","v":0}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H33+'Calc Cost build up (Overtime)'!H33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I33+'Calc Cost build up (Overtime)'!I33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J33+'Calc Cost build up (Overtime)'!J33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K33+'Calc Cost build up (Overtime)'!K33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L33+'Calc Cost build up (Overtime)'!L33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M33+'Calc Cost build up (Overtime)'!M33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N33+'Calc Cost build up (Overtime)'!N33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O33+'Calc Cost build up (Overtime)'!O33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P33+'Calc Cost build up (Overtime)'!P33)*(Inputs!$J786-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q33+'Calc Cost build up (Overtime)'!Q33)*(Inputs!$J786-1)","v":0}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H34+'Calc Cost build up (Overtime)'!H34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I34+'Calc Cost build up (Overtime)'!I34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J34+'Calc Cost build up (Overtime)'!J34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K34+'Calc Cost build up (Overtime)'!K34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L34+'Calc Cost build up (Overtime)'!L34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M34+'Calc Cost build up (Overtime)'!M34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N34+'Calc Cost build up (Overtime)'!N34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O34+'Calc Cost build up (Overtime)'!O34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P34+'Calc Cost build up (Overtime)'!P34)*(Inputs!$J787-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q34+'Calc Cost build up (Overtime)'!Q34)*(Inputs!$J787-1)","v":0}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H35+'Calc Cost build up (Overtime)'!H35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I35+'Calc Cost build up (Overtime)'!I35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J35+'Calc Cost build up (Overtime)'!J35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K35+'Calc Cost build up (Overtime)'!K35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L35+'Calc Cost build up (Overtime)'!L35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M35+'Calc Cost build up (Overtime)'!M35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N35+'Calc Cost build up (Overtime)'!N35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O35+'Calc Cost build up (Overtime)'!O35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P35+'Calc Cost build up (Overtime)'!P35)*(Inputs!$J788-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q35+'Calc Cost build up (Overtime)'!Q35)*(Inputs!$J788-1)","v":0}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H36+'Calc Cost build up (Overtime)'!H36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I36+'Calc Cost build up (Overtime)'!I36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J36+'Calc Cost build up (Overtime)'!J36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K36+'Calc Cost build up (Overtime)'!K36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L36+'Calc Cost build up (Overtime)'!L36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M36+'Calc Cost build up (Overtime)'!M36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N36+'Calc Cost build up (Overtime)'!N36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O36+'Calc Cost build up (Overtime)'!O36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P36+'Calc Cost build up (Overtime)'!P36)*(Inputs!$J789-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q36+'Calc Cost build up (Overtime)'!Q36)*(Inputs!$J789-1)","v":0}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H37+'Calc Cost build up (Overtime)'!H37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I37+'Calc Cost build up (Overtime)'!I37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J37+'Calc Cost build up (Overtime)'!J37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K37+'Calc Cost build up (Overtime)'!K37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L37+'Calc Cost build up (Overtime)'!L37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M37+'Calc Cost build up (Overtime)'!M37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N37+'Calc Cost build up (Overtime)'!N37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O37+'Calc Cost build up (Overtime)'!O37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P37+'Calc Cost build up (Overtime)'!P37)*(Inputs!$J790-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q37+'Calc Cost build up (Overtime)'!Q37)*(Inputs!$J790-1)","v":0}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H38+'Calc Cost build up (Overtime)'!H38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I38+'Calc Cost build up (Overtime)'!I38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J38+'Calc Cost build up (Overtime)'!J38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K38+'Calc Cost build up (Overtime)'!K38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L38+'Calc Cost build up (Overtime)'!L38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M38+'Calc Cost build up (Overtime)'!M38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N38+'Calc Cost build up (Overtime)'!N38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O38+'Calc Cost build up (Overtime)'!O38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P38+'Calc Cost build up (Overtime)'!P38)*(Inputs!$J791-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q38+'Calc Cost build up (Overtime)'!Q38)*(Inputs!$J791-1)","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H39+'Calc Cost build up (Overtime)'!H39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I39+'Calc Cost build up (Overtime)'!I39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J39+'Calc Cost build up (Overtime)'!J39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K39+'Calc Cost build up (Overtime)'!K39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L39+'Calc Cost build up (Overtime)'!L39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M39+'Calc Cost build up (Overtime)'!M39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N39+'Calc Cost build up (Overtime)'!N39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O39+'Calc Cost build up (Overtime)'!O39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P39+'Calc Cost build up (Overtime)'!P39)*(Inputs!$J792-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q39+'Calc Cost build up (Overtime)'!Q39)*(Inputs!$J792-1)","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H40+'Calc Cost build up (Overtime)'!H40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I40+'Calc Cost build up (Overtime)'!I40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J40+'Calc Cost build up (Overtime)'!J40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K40+'Calc Cost build up (Overtime)'!K40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L40+'Calc Cost build up (Overtime)'!L40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M40+'Calc Cost build up (Overtime)'!M40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N40+'Calc Cost build up (Overtime)'!N40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O40+'Calc Cost build up (Overtime)'!O40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P40+'Calc Cost build up (Overtime)'!P40)*(Inputs!$J793-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q40+'Calc Cost build up (Overtime)'!Q40)*(Inputs!$J793-1)","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H41+'Calc Cost build up (Overtime)'!H41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I41+'Calc Cost build up (Overtime)'!I41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J41+'Calc Cost build up (Overtime)'!J41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K41+'Calc Cost build up (Overtime)'!K41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L41+'Calc Cost build up (Overtime)'!L41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M41+'Calc Cost build up (Overtime)'!M41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N41+'Calc Cost build up (Overtime)'!N41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O41+'Calc Cost build up (Overtime)'!O41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P41+'Calc Cost build up (Overtime)'!P41)*(Inputs!$J794-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q41+'Calc Cost build up (Overtime)'!Q41)*(Inputs!$J794-1)","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H42+'Calc Cost build up (Overtime)'!H42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I42+'Calc Cost build up (Overtime)'!I42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J42+'Calc Cost build up (Overtime)'!J42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K42+'Calc Cost build up (Overtime)'!K42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L42+'Calc Cost build up (Overtime)'!L42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M42+'Calc Cost build up (Overtime)'!M42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N42+'Calc Cost build up (Overtime)'!N42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O42+'Calc Cost build up (Overtime)'!O42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P42+'Calc Cost build up (Overtime)'!P42)*(Inputs!$J795-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q42+'Calc Cost build up (Overtime)'!Q42)*(Inputs!$J795-1)","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H43+'Calc Cost build up (Overtime)'!H43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I43+'Calc Cost build up (Overtime)'!I43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J43+'Calc Cost build up (Overtime)'!J43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K43+'Calc Cost build up (Overtime)'!K43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L43+'Calc Cost build up (Overtime)'!L43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M43+'Calc Cost build up (Overtime)'!M43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N43+'Calc Cost build up (Overtime)'!N43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O43+'Calc Cost build up (Overtime)'!O43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P43+'Calc Cost build up (Overtime)'!P43)*(Inputs!$J796-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q43+'Calc Cost build up (Overtime)'!Q43)*(Inputs!$J796-1)","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H44+'Calc Cost build up (Overtime)'!H44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I44+'Calc Cost build up (Overtime)'!I44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J44+'Calc Cost build up (Overtime)'!J44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K44+'Calc Cost build up (Overtime)'!K44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L44+'Calc Cost build up (Overtime)'!L44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M44+'Calc Cost build up (Overtime)'!M44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N44+'Calc Cost build up (Overtime)'!N44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O44+'Calc Cost build up (Overtime)'!O44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P44+'Calc Cost build up (Overtime)'!P44)*(Inputs!$J797-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q44+'Calc Cost build up (Overtime)'!Q44)*(Inputs!$J797-1)","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H45+'Calc Cost build up (Overtime)'!H45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I45+'Calc Cost build up (Overtime)'!I45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J45+'Calc Cost build up (Overtime)'!J45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K45+'Calc Cost build up (Overtime)'!K45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L45+'Calc Cost build up (Overtime)'!L45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M45+'Calc Cost build up (Overtime)'!M45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N45+'Calc Cost build up (Overtime)'!N45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O45+'Calc Cost build up (Overtime)'!O45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P45+'Calc Cost build up (Overtime)'!P45)*(Inputs!$J798-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q45+'Calc Cost build up (Overtime)'!Q45)*(Inputs!$J798-1)","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H46+'Calc Cost build up (Overtime)'!H46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I46+'Calc Cost build up (Overtime)'!I46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J46+'Calc Cost build up (Overtime)'!J46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K46+'Calc Cost build up (Overtime)'!K46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L46+'Calc Cost build up (Overtime)'!L46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M46+'Calc Cost build up (Overtime)'!M46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N46+'Calc Cost build up (Overtime)'!N46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O46+'Calc Cost build up (Overtime)'!O46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P46+'Calc Cost build up (Overtime)'!P46)*(Inputs!$J799-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q46+'Calc Cost build up (Overtime)'!Q46)*(Inputs!$J799-1)","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H47+'Calc Cost build up (Overtime)'!H47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I47+'Calc Cost build up (Overtime)'!I47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J47+'Calc Cost build up (Overtime)'!J47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K47+'Calc Cost build up (Overtime)'!K47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L47+'Calc Cost build up (Overtime)'!L47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M47+'Calc Cost build up (Overtime)'!M47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N47+'Calc Cost build up (Overtime)'!N47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O47+'Calc Cost build up (Overtime)'!O47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P47+'Calc Cost build up (Overtime)'!P47)*(Inputs!$J800-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q47+'Calc Cost build up (Overtime)'!Q47)*(Inputs!$J800-1)","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H48+'Calc Cost build up (Overtime)'!H48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I48+'Calc Cost build up (Overtime)'!I48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J48+'Calc Cost build up (Overtime)'!J48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K48+'Calc Cost build up (Overtime)'!K48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L48+'Calc Cost build up (Overtime)'!L48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M48+'Calc Cost build up (Overtime)'!M48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N48+'Calc Cost build up (Overtime)'!N48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O48+'Calc Cost build up (Overtime)'!O48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P48+'Calc Cost build up (Overtime)'!P48)*(Inputs!$J801-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q48+'Calc Cost build up (Overtime)'!Q48)*(Inputs!$J801-1)","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H49+'Calc Cost build up (Overtime)'!H49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I49+'Calc Cost build up (Overtime)'!I49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J49+'Calc Cost build up (Overtime)'!J49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K49+'Calc Cost build up (Overtime)'!K49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L49+'Calc Cost build up (Overtime)'!L49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M49+'Calc Cost build up (Overtime)'!M49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N49+'Calc Cost build up (Overtime)'!N49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O49+'Calc Cost build up (Overtime)'!O49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P49+'Calc Cost build up (Overtime)'!P49)*(Inputs!$J802-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q49+'Calc Cost build up (Overtime)'!Q49)*(Inputs!$J802-1)","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H50+'Calc Cost build up (Overtime)'!H50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I50+'Calc Cost build up (Overtime)'!I50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J50+'Calc Cost build up (Overtime)'!J50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K50+'Calc Cost build up (Overtime)'!K50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L50+'Calc Cost build up (Overtime)'!L50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M50+'Calc Cost build up (Overtime)'!M50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N50+'Calc Cost build up (Overtime)'!N50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O50+'Calc Cost build up (Overtime)'!O50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P50+'Calc Cost build up (Overtime)'!P50)*(Inputs!$J803-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q50+'Calc Cost build up (Overtime)'!Q50)*(Inputs!$J803-1)","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H51+'Calc Cost build up (Overtime)'!H51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I51+'Calc Cost build up (Overtime)'!I51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J51+'Calc Cost build up (Overtime)'!J51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K51+'Calc Cost build up (Overtime)'!K51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L51+'Calc Cost build up (Overtime)'!L51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M51+'Calc Cost build up (Overtime)'!M51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N51+'Calc Cost build up (Overtime)'!N51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O51+'Calc Cost build up (Overtime)'!O51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P51+'Calc Cost build up (Overtime)'!P51)*(Inputs!$J804-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q51+'Calc Cost build up (Overtime)'!Q51)*(Inputs!$J804-1)","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H52+'Calc Cost build up (Overtime)'!H52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I52+'Calc Cost build up (Overtime)'!I52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J52+'Calc Cost build up (Overtime)'!J52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K52+'Calc Cost build up (Overtime)'!K52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L52+'Calc Cost build up (Overtime)'!L52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M52+'Calc Cost build up (Overtime)'!M52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N52+'Calc Cost build up (Overtime)'!N52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O52+'Calc Cost build up (Overtime)'!O52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P52+'Calc Cost build up (Overtime)'!P52)*(Inputs!$J805-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q52+'Calc Cost build up (Overtime)'!Q52)*(Inputs!$J805-1)","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H53+'Calc Cost build up (Overtime)'!H53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I53+'Calc Cost build up (Overtime)'!I53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J53+'Calc Cost build up (Overtime)'!J53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K53+'Calc Cost build up (Overtime)'!K53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L53+'Calc Cost build up (Overtime)'!L53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M53+'Calc Cost build up (Overtime)'!M53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N53+'Calc Cost build up (Overtime)'!N53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O53+'Calc Cost build up (Overtime)'!O53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P53+'Calc Cost build up (Overtime)'!P53)*(Inputs!$J806-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q53+'Calc Cost build up (Overtime)'!Q53)*(Inputs!$J806-1)","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H54+'Calc Cost build up (Overtime)'!H54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I54+'Calc Cost build up (Overtime)'!I54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J54+'Calc Cost build up (Overtime)'!J54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K54+'Calc Cost build up (Overtime)'!K54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L54+'Calc Cost build up (Overtime)'!L54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M54+'Calc Cost build up (Overtime)'!M54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N54+'Calc Cost build up (Overtime)'!N54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O54+'Calc Cost build up (Overtime)'!O54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P54+'Calc Cost build up (Overtime)'!P54)*(Inputs!$J807-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q54+'Calc Cost build up (Overtime)'!Q54)*(Inputs!$J807-1)","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H55+'Calc Cost build up (Overtime)'!H55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I55+'Calc Cost build up (Overtime)'!I55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J55+'Calc Cost build up (Overtime)'!J55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K55+'Calc Cost build up (Overtime)'!K55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L55+'Calc Cost build up (Overtime)'!L55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M55+'Calc Cost build up (Overtime)'!M55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N55+'Calc Cost build up (Overtime)'!N55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O55+'Calc Cost build up (Overtime)'!O55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P55+'Calc Cost build up (Overtime)'!P55)*(Inputs!$J808-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q55+'Calc Cost build up (Overtime)'!Q55)*(Inputs!$J808-1)","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H56+'Calc Cost build up (Overtime)'!H56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I56+'Calc Cost build up (Overtime)'!I56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J56+'Calc Cost build up (Overtime)'!J56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K56+'Calc Cost build up (Overtime)'!K56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L56+'Calc Cost build up (Overtime)'!L56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M56+'Calc Cost build up (Overtime)'!M56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N56+'Calc Cost build up (Overtime)'!N56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O56+'Calc Cost build up (Overtime)'!O56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P56+'Calc Cost build up (Overtime)'!P56)*(Inputs!$J809-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q56+'Calc Cost build up (Overtime)'!Q56)*(Inputs!$J809-1)","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H57+'Calc Cost build up (Overtime)'!H57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I57+'Calc Cost build up (Overtime)'!I57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J57+'Calc Cost build up (Overtime)'!J57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K57+'Calc Cost build up (Overtime)'!K57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L57+'Calc Cost build up (Overtime)'!L57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M57+'Calc Cost build up (Overtime)'!M57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N57+'Calc Cost build up (Overtime)'!N57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O57+'Calc Cost build up (Overtime)'!O57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P57+'Calc Cost build up (Overtime)'!P57)*(Inputs!$J810-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q57+'Calc Cost build up (Overtime)'!Q57)*(Inputs!$J810-1)","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H58+'Calc Cost build up (Overtime)'!H58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I58+'Calc Cost build up (Overtime)'!I58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J58+'Calc Cost build up (Overtime)'!J58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K58+'Calc Cost build up (Overtime)'!K58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L58+'Calc Cost build up (Overtime)'!L58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M58+'Calc Cost build up (Overtime)'!M58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N58+'Calc Cost build up (Overtime)'!N58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O58+'Calc Cost build up (Overtime)'!O58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P58+'Calc Cost build up (Overtime)'!P58)*(Inputs!$J811-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q58+'Calc Cost build up (Overtime)'!Q58)*(Inputs!$J811-1)","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H59+'Calc Cost build up (Overtime)'!H59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I59+'Calc Cost build up (Overtime)'!I59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J59+'Calc Cost build up (Overtime)'!J59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K59+'Calc Cost build up (Overtime)'!K59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L59+'Calc Cost build up (Overtime)'!L59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M59+'Calc Cost build up (Overtime)'!M59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N59+'Calc Cost build up (Overtime)'!N59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O59+'Calc Cost build up (Overtime)'!O59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P59+'Calc Cost build up (Overtime)'!P59)*(Inputs!$J812-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q59+'Calc Cost build up (Overtime)'!Q59)*(Inputs!$J812-1)","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H60+'Calc Cost build up (Overtime)'!H60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I60+'Calc Cost build up (Overtime)'!I60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J60+'Calc Cost build up (Overtime)'!J60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K60+'Calc Cost build up (Overtime)'!K60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L60+'Calc Cost build up (Overtime)'!L60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M60+'Calc Cost build up (Overtime)'!M60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N60+'Calc Cost build up (Overtime)'!N60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O60+'Calc Cost build up (Overtime)'!O60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P60+'Calc Cost build up (Overtime)'!P60)*(Inputs!$J813-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q60+'Calc Cost build up (Overtime)'!Q60)*(Inputs!$J813-1)","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H61+'Calc Cost build up (Overtime)'!H61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I61+'Calc Cost build up (Overtime)'!I61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J61+'Calc Cost build up (Overtime)'!J61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K61+'Calc Cost build up (Overtime)'!K61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L61+'Calc Cost build up (Overtime)'!L61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M61+'Calc Cost build up (Overtime)'!M61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N61+'Calc Cost build up (Overtime)'!N61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O61+'Calc Cost build up (Overtime)'!O61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P61+'Calc Cost build up (Overtime)'!P61)*(Inputs!$J814-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q61+'Calc Cost build up (Overtime)'!Q61)*(Inputs!$J814-1)","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H62+'Calc Cost build up (Overtime)'!H62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I62+'Calc Cost build up (Overtime)'!I62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J62+'Calc Cost build up (Overtime)'!J62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K62+'Calc Cost build up (Overtime)'!K62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L62+'Calc Cost build up (Overtime)'!L62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M62+'Calc Cost build up (Overtime)'!M62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N62+'Calc Cost build up (Overtime)'!N62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O62+'Calc Cost build up (Overtime)'!O62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P62+'Calc Cost build up (Overtime)'!P62)*(Inputs!$J815-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q62+'Calc Cost build up (Overtime)'!Q62)*(Inputs!$J815-1)","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H63+'Calc Cost build up (Overtime)'!H63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I63+'Calc Cost build up (Overtime)'!I63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J63+'Calc Cost build up (Overtime)'!J63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K63+'Calc Cost build up (Overtime)'!K63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L63+'Calc Cost build up (Overtime)'!L63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M63+'Calc Cost build up (Overtime)'!M63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N63+'Calc Cost build up (Overtime)'!N63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O63+'Calc Cost build up (Overtime)'!O63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P63+'Calc Cost build up (Overtime)'!P63)*(Inputs!$J816-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q63+'Calc Cost build up (Overtime)'!Q63)*(Inputs!$J816-1)","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H64+'Calc Cost build up (Overtime)'!H64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I64+'Calc Cost build up (Overtime)'!I64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J64+'Calc Cost build up (Overtime)'!J64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K64+'Calc Cost build up (Overtime)'!K64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L64+'Calc Cost build up (Overtime)'!L64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M64+'Calc Cost build up (Overtime)'!M64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N64+'Calc Cost build up (Overtime)'!N64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O64+'Calc Cost build up (Overtime)'!O64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P64+'Calc Cost build up (Overtime)'!P64)*(Inputs!$J817-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q64+'Calc Cost build up (Overtime)'!Q64)*(Inputs!$J817-1)","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H65+'Calc Cost build up (Overtime)'!H65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I65+'Calc Cost build up (Overtime)'!I65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J65+'Calc Cost build up (Overtime)'!J65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K65+'Calc Cost build up (Overtime)'!K65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L65+'Calc Cost build up (Overtime)'!L65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M65+'Calc Cost build up (Overtime)'!M65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N65+'Calc Cost build up (Overtime)'!N65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O65+'Calc Cost build up (Overtime)'!O65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P65+'Calc Cost build up (Overtime)'!P65)*(Inputs!$J818-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q65+'Calc Cost build up (Overtime)'!Q65)*(Inputs!$J818-1)","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H66+'Calc Cost build up (Overtime)'!H66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I66+'Calc Cost build up (Overtime)'!I66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J66+'Calc Cost build up (Overtime)'!J66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K66+'Calc Cost build up (Overtime)'!K66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L66+'Calc Cost build up (Overtime)'!L66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M66+'Calc Cost build up (Overtime)'!M66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N66+'Calc Cost build up (Overtime)'!N66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O66+'Calc Cost build up (Overtime)'!O66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P66+'Calc Cost build up (Overtime)'!P66)*(Inputs!$J819-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q66+'Calc Cost build up (Overtime)'!Q66)*(Inputs!$J819-1)","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H67+'Calc Cost build up (Overtime)'!H67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I67+'Calc Cost build up (Overtime)'!I67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J67+'Calc Cost build up (Overtime)'!J67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K67+'Calc Cost build up (Overtime)'!K67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L67+'Calc Cost build up (Overtime)'!L67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M67+'Calc Cost build up (Overtime)'!M67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N67+'Calc Cost build up (Overtime)'!N67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O67+'Calc Cost build up (Overtime)'!O67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P67+'Calc Cost build up (Overtime)'!P67)*(Inputs!$J820-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q67+'Calc Cost build up (Overtime)'!Q67)*(Inputs!$J820-1)","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H68+'Calc Cost build up (Overtime)'!H68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I68+'Calc Cost build up (Overtime)'!I68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J68+'Calc Cost build up (Overtime)'!J68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K68+'Calc Cost build up (Overtime)'!K68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L68+'Calc Cost build up (Overtime)'!L68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M68+'Calc Cost build up (Overtime)'!M68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N68+'Calc Cost build up (Overtime)'!N68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O68+'Calc Cost build up (Overtime)'!O68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P68+'Calc Cost build up (Overtime)'!P68)*(Inputs!$J821-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q68+'Calc Cost build up (Overtime)'!Q68)*(Inputs!$J821-1)","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H69+'Calc Cost build up (Overtime)'!H69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I69+'Calc Cost build up (Overtime)'!I69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J69+'Calc Cost build up (Overtime)'!J69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K69+'Calc Cost build up (Overtime)'!K69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L69+'Calc Cost build up (Overtime)'!L69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M69+'Calc Cost build up (Overtime)'!M69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N69+'Calc Cost build up (Overtime)'!N69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O69+'Calc Cost build up (Overtime)'!O69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P69+'Calc Cost build up (Overtime)'!P69)*(Inputs!$J822-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q69+'Calc Cost build up (Overtime)'!Q69)*(Inputs!$J822-1)","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H70+'Calc Cost build up (Overtime)'!H70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I70+'Calc Cost build up (Overtime)'!I70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J70+'Calc Cost build up (Overtime)'!J70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K70+'Calc Cost build up (Overtime)'!K70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L70+'Calc Cost build up (Overtime)'!L70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M70+'Calc Cost build up (Overtime)'!M70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N70+'Calc Cost build up (Overtime)'!N70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O70+'Calc Cost build up (Overtime)'!O70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P70+'Calc Cost build up (Overtime)'!P70)*(Inputs!$J823-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q70+'Calc Cost build up (Overtime)'!Q70)*(Inputs!$J823-1)","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H71+'Calc Cost build up (Overtime)'!H71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I71+'Calc Cost build up (Overtime)'!I71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J71+'Calc Cost build up (Overtime)'!J71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K71+'Calc Cost build up (Overtime)'!K71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L71+'Calc Cost build up (Overtime)'!L71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M71+'Calc Cost build up (Overtime)'!M71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N71+'Calc Cost build up (Overtime)'!N71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O71+'Calc Cost build up (Overtime)'!O71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P71+'Calc Cost build up (Overtime)'!P71)*(Inputs!$J824-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q71+'Calc Cost build up (Overtime)'!Q71)*(Inputs!$J824-1)","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H72+'Calc Cost build up (Overtime)'!H72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I72+'Calc Cost build up (Overtime)'!I72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J72+'Calc Cost build up (Overtime)'!J72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K72+'Calc Cost build up (Overtime)'!K72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L72+'Calc Cost build up (Overtime)'!L72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M72+'Calc Cost build up (Overtime)'!M72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N72+'Calc Cost build up (Overtime)'!N72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O72+'Calc Cost build up (Overtime)'!O72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P72+'Calc Cost build up (Overtime)'!P72)*(Inputs!$J825-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q72+'Calc Cost build up (Overtime)'!Q72)*(Inputs!$J825-1)","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H73+'Calc Cost build up (Overtime)'!H73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I73+'Calc Cost build up (Overtime)'!I73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J73+'Calc Cost build up (Overtime)'!J73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K73+'Calc Cost build up (Overtime)'!K73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L73+'Calc Cost build up (Overtime)'!L73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M73+'Calc Cost build up (Overtime)'!M73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N73+'Calc Cost build up (Overtime)'!N73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O73+'Calc Cost build up (Overtime)'!O73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P73+'Calc Cost build up (Overtime)'!P73)*(Inputs!$J826-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q73+'Calc Cost build up (Overtime)'!Q73)*(Inputs!$J826-1)","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H74+'Calc Cost build up (Overtime)'!H74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I74+'Calc Cost build up (Overtime)'!I74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J74+'Calc Cost build up (Overtime)'!J74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K74+'Calc Cost build up (Overtime)'!K74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L74+'Calc Cost build up (Overtime)'!L74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M74+'Calc Cost build up (Overtime)'!M74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N74+'Calc Cost build up (Overtime)'!N74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O74+'Calc Cost build up (Overtime)'!O74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P74+'Calc Cost build up (Overtime)'!P74)*(Inputs!$J827-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q74+'Calc Cost build up (Overtime)'!Q74)*(Inputs!$J827-1)","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H75+'Calc Cost build up (Overtime)'!H75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I75+'Calc Cost build up (Overtime)'!I75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J75+'Calc Cost build up (Overtime)'!J75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K75+'Calc Cost build up (Overtime)'!K75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L75+'Calc Cost build up (Overtime)'!L75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M75+'Calc Cost build up (Overtime)'!M75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N75+'Calc Cost build up (Overtime)'!N75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O75+'Calc Cost build up (Overtime)'!O75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P75+'Calc Cost build up (Overtime)'!P75)*(Inputs!$J828-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q75+'Calc Cost build up (Overtime)'!Q75)*(Inputs!$J828-1)","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H76+'Calc Cost build up (Overtime)'!H76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I76+'Calc Cost build up (Overtime)'!I76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J76+'Calc Cost build up (Overtime)'!J76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K76+'Calc Cost build up (Overtime)'!K76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L76+'Calc Cost build up (Overtime)'!L76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M76+'Calc Cost build up (Overtime)'!M76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N76+'Calc Cost build up (Overtime)'!N76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O76+'Calc Cost build up (Overtime)'!O76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P76+'Calc Cost build up (Overtime)'!P76)*(Inputs!$J829-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q76+'Calc Cost build up (Overtime)'!Q76)*(Inputs!$J829-1)","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H77+'Calc Cost build up (Overtime)'!H77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I77+'Calc Cost build up (Overtime)'!I77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J77+'Calc Cost build up (Overtime)'!J77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K77+'Calc Cost build up (Overtime)'!K77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L77+'Calc Cost build up (Overtime)'!L77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M77+'Calc Cost build up (Overtime)'!M77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N77+'Calc Cost build up (Overtime)'!N77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O77+'Calc Cost build up (Overtime)'!O77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P77+'Calc Cost build up (Overtime)'!P77)*(Inputs!$J830-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q77+'Calc Cost build up (Overtime)'!Q77)*(Inputs!$J830-1)","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H78+'Calc Cost build up (Overtime)'!H78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I78+'Calc Cost build up (Overtime)'!I78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J78+'Calc Cost build up (Overtime)'!J78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K78+'Calc Cost build up (Overtime)'!K78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L78+'Calc Cost build up (Overtime)'!L78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M78+'Calc Cost build up (Overtime)'!M78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N78+'Calc Cost build up (Overtime)'!N78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O78+'Calc Cost build up (Overtime)'!O78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P78+'Calc Cost build up (Overtime)'!P78)*(Inputs!$J831-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q78+'Calc Cost build up (Overtime)'!Q78)*(Inputs!$J831-1)","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H79+'Calc Cost build up (Overtime)'!H79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I79+'Calc Cost build up (Overtime)'!I79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J79+'Calc Cost build up (Overtime)'!J79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K79+'Calc Cost build up (Overtime)'!K79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L79+'Calc Cost build up (Overtime)'!L79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M79+'Calc Cost build up (Overtime)'!M79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N79+'Calc Cost build up (Overtime)'!N79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O79+'Calc Cost build up (Overtime)'!O79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P79+'Calc Cost build up (Overtime)'!P79)*(Inputs!$J832-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q79+'Calc Cost build up (Overtime)'!Q79)*(Inputs!$J832-1)","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H80+'Calc Cost build up (Overtime)'!H80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I80+'Calc Cost build up (Overtime)'!I80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J80+'Calc Cost build up (Overtime)'!J80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K80+'Calc Cost build up (Overtime)'!K80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L80+'Calc Cost build up (Overtime)'!L80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M80+'Calc Cost build up (Overtime)'!M80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N80+'Calc Cost build up (Overtime)'!N80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O80+'Calc Cost build up (Overtime)'!O80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P80+'Calc Cost build up (Overtime)'!P80)*(Inputs!$J833-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q80+'Calc Cost build up (Overtime)'!Q80)*(Inputs!$J833-1)","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H81+'Calc Cost build up (Overtime)'!H81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I81+'Calc Cost build up (Overtime)'!I81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J81+'Calc Cost build up (Overtime)'!J81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K81+'Calc Cost build up (Overtime)'!K81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L81+'Calc Cost build up (Overtime)'!L81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M81+'Calc Cost build up (Overtime)'!M81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N81+'Calc Cost build up (Overtime)'!N81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O81+'Calc Cost build up (Overtime)'!O81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P81+'Calc Cost build up (Overtime)'!P81)*(Inputs!$J834-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q81+'Calc Cost build up (Overtime)'!Q81)*(Inputs!$J834-1)","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H82+'Calc Cost build up (Overtime)'!H82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I82+'Calc Cost build up (Overtime)'!I82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J82+'Calc Cost build up (Overtime)'!J82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K82+'Calc Cost build up (Overtime)'!K82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L82+'Calc Cost build up (Overtime)'!L82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M82+'Calc Cost build up (Overtime)'!M82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N82+'Calc Cost build up (Overtime)'!N82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O82+'Calc Cost build up (Overtime)'!O82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P82+'Calc Cost build up (Overtime)'!P82)*(Inputs!$J835-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q82+'Calc Cost build up (Overtime)'!Q82)*(Inputs!$J835-1)","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H83+'Calc Cost build up (Overtime)'!H83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I83+'Calc Cost build up (Overtime)'!I83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J83+'Calc Cost build up (Overtime)'!J83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K83+'Calc Cost build up (Overtime)'!K83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L83+'Calc Cost build up (Overtime)'!L83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M83+'Calc Cost build up (Overtime)'!M83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N83+'Calc Cost build up (Overtime)'!N83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O83+'Calc Cost build up (Overtime)'!O83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P83+'Calc Cost build up (Overtime)'!P83)*(Inputs!$J836-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q83+'Calc Cost build up (Overtime)'!Q83)*(Inputs!$J836-1)","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H84+'Calc Cost build up (Overtime)'!H84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I84+'Calc Cost build up (Overtime)'!I84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J84+'Calc Cost build up (Overtime)'!J84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K84+'Calc Cost build up (Overtime)'!K84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L84+'Calc Cost build up (Overtime)'!L84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M84+'Calc Cost build up (Overtime)'!M84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N84+'Calc Cost build up (Overtime)'!N84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O84+'Calc Cost build up (Overtime)'!O84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P84+'Calc Cost build up (Overtime)'!P84)*(Inputs!$J837-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q84+'Calc Cost build up (Overtime)'!Q84)*(Inputs!$J837-1)","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H85+'Calc Cost build up (Overtime)'!H85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I85+'Calc Cost build up (Overtime)'!I85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J85+'Calc Cost build up (Overtime)'!J85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K85+'Calc Cost build up (Overtime)'!K85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L85+'Calc Cost build up (Overtime)'!L85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M85+'Calc Cost build up (Overtime)'!M85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N85+'Calc Cost build up (Overtime)'!N85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O85+'Calc Cost build up (Overtime)'!O85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P85+'Calc Cost build up (Overtime)'!P85)*(Inputs!$J838-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q85+'Calc Cost build up (Overtime)'!Q85)*(Inputs!$J838-1)","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H86+'Calc Cost build up (Overtime)'!H86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I86+'Calc Cost build up (Overtime)'!I86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J86+'Calc Cost build up (Overtime)'!J86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K86+'Calc Cost build up (Overtime)'!K86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L86+'Calc Cost build up (Overtime)'!L86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M86+'Calc Cost build up (Overtime)'!M86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N86+'Calc Cost build up (Overtime)'!N86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O86+'Calc Cost build up (Overtime)'!O86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P86+'Calc Cost build up (Overtime)'!P86)*(Inputs!$J839-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q86+'Calc Cost build up (Overtime)'!Q86)*(Inputs!$J839-1)","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H87+'Calc Cost build up (Overtime)'!H87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I87+'Calc Cost build up (Overtime)'!I87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J87+'Calc Cost build up (Overtime)'!J87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K87+'Calc Cost build up (Overtime)'!K87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L87+'Calc Cost build up (Overtime)'!L87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M87+'Calc Cost build up (Overtime)'!M87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N87+'Calc Cost build up (Overtime)'!N87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O87+'Calc Cost build up (Overtime)'!O87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P87+'Calc Cost build up (Overtime)'!P87)*(Inputs!$J840-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q87+'Calc Cost build up (Overtime)'!Q87)*(Inputs!$J840-1)","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H88+'Calc Cost build up (Overtime)'!H88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I88+'Calc Cost build up (Overtime)'!I88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J88+'Calc Cost build up (Overtime)'!J88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K88+'Calc Cost build up (Overtime)'!K88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L88+'Calc Cost build up (Overtime)'!L88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M88+'Calc Cost build up (Overtime)'!M88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N88+'Calc Cost build up (Overtime)'!N88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O88+'Calc Cost build up (Overtime)'!O88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P88+'Calc Cost build up (Overtime)'!P88)*(Inputs!$J841-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q88+'Calc Cost build up (Overtime)'!Q88)*(Inputs!$J841-1)","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H89+'Calc Cost build up (Overtime)'!H89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I89+'Calc Cost build up (Overtime)'!I89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J89+'Calc Cost build up (Overtime)'!J89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K89+'Calc Cost build up (Overtime)'!K89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L89+'Calc Cost build up (Overtime)'!L89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M89+'Calc Cost build up (Overtime)'!M89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N89+'Calc Cost build up (Overtime)'!N89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O89+'Calc Cost build up (Overtime)'!O89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P89+'Calc Cost build up (Overtime)'!P89)*(Inputs!$J842-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q89+'Calc Cost build up (Overtime)'!Q89)*(Inputs!$J842-1)","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H90+'Calc Cost build up (Overtime)'!H90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I90+'Calc Cost build up (Overtime)'!I90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J90+'Calc Cost build up (Overtime)'!J90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K90+'Calc Cost build up (Overtime)'!K90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L90+'Calc Cost build up (Overtime)'!L90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M90+'Calc Cost build up (Overtime)'!M90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N90+'Calc Cost build up (Overtime)'!N90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O90+'Calc Cost build up (Overtime)'!O90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P90+'Calc Cost build up (Overtime)'!P90)*(Inputs!$J843-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q90+'Calc Cost build up (Overtime)'!Q90)*(Inputs!$J843-1)","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H91+'Calc Cost build up (Overtime)'!H91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I91+'Calc Cost build up (Overtime)'!I91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J91+'Calc Cost build up (Overtime)'!J91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K91+'Calc Cost build up (Overtime)'!K91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L91+'Calc Cost build up (Overtime)'!L91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M91+'Calc Cost build up (Overtime)'!M91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N91+'Calc Cost build up (Overtime)'!N91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O91+'Calc Cost build up (Overtime)'!O91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P91+'Calc Cost build up (Overtime)'!P91)*(Inputs!$J844-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q91+'Calc Cost build up (Overtime)'!Q91)*(Inputs!$J844-1)","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H92+'Calc Cost build up (Overtime)'!H92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I92+'Calc Cost build up (Overtime)'!I92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J92+'Calc Cost build up (Overtime)'!J92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K92+'Calc Cost build up (Overtime)'!K92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L92+'Calc Cost build up (Overtime)'!L92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M92+'Calc Cost build up (Overtime)'!M92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N92+'Calc Cost build up (Overtime)'!N92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O92+'Calc Cost build up (Overtime)'!O92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P92+'Calc Cost build up (Overtime)'!P92)*(Inputs!$J845-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q92+'Calc Cost build up (Overtime)'!Q92)*(Inputs!$J845-1)","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H93+'Calc Cost build up (Overtime)'!H93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I93+'Calc Cost build up (Overtime)'!I93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J93+'Calc Cost build up (Overtime)'!J93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K93+'Calc Cost build up (Overtime)'!K93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L93+'Calc Cost build up (Overtime)'!L93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M93+'Calc Cost build up (Overtime)'!M93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N93+'Calc Cost build up (Overtime)'!N93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O93+'Calc Cost build up (Overtime)'!O93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P93+'Calc Cost build up (Overtime)'!P93)*(Inputs!$J846-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q93+'Calc Cost build up (Overtime)'!Q93)*(Inputs!$J846-1)","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H94+'Calc Cost build up (Overtime)'!H94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I94+'Calc Cost build up (Overtime)'!I94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J94+'Calc Cost build up (Overtime)'!J94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K94+'Calc Cost build up (Overtime)'!K94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L94+'Calc Cost build up (Overtime)'!L94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M94+'Calc Cost build up (Overtime)'!M94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N94+'Calc Cost build up (Overtime)'!N94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O94+'Calc Cost build up (Overtime)'!O94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P94+'Calc Cost build up (Overtime)'!P94)*(Inputs!$J847-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q94+'Calc Cost build up (Overtime)'!Q94)*(Inputs!$J847-1)","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H95+'Calc Cost build up (Overtime)'!H95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I95+'Calc Cost build up (Overtime)'!I95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J95+'Calc Cost build up (Overtime)'!J95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K95+'Calc Cost build up (Overtime)'!K95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L95+'Calc Cost build up (Overtime)'!L95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M95+'Calc Cost build up (Overtime)'!M95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N95+'Calc Cost build up (Overtime)'!N95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O95+'Calc Cost build up (Overtime)'!O95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P95+'Calc Cost build up (Overtime)'!P95)*(Inputs!$J848-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q95+'Calc Cost build up (Overtime)'!Q95)*(Inputs!$J848-1)","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H96+'Calc Cost build up (Overtime)'!H96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I96+'Calc Cost build up (Overtime)'!I96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J96+'Calc Cost build up (Overtime)'!J96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K96+'Calc Cost build up (Overtime)'!K96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L96+'Calc Cost build up (Overtime)'!L96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M96+'Calc Cost build up (Overtime)'!M96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N96+'Calc Cost build up (Overtime)'!N96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O96+'Calc Cost build up (Overtime)'!O96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P96+'Calc Cost build up (Overtime)'!P96)*(Inputs!$J849-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q96+'Calc Cost build up (Overtime)'!Q96)*(Inputs!$J849-1)","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H97+'Calc Cost build up (Overtime)'!H97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I97+'Calc Cost build up (Overtime)'!I97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J97+'Calc Cost build up (Overtime)'!J97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K97+'Calc Cost build up (Overtime)'!K97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L97+'Calc Cost build up (Overtime)'!L97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M97+'Calc Cost build up (Overtime)'!M97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N97+'Calc Cost build up (Overtime)'!N97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O97+'Calc Cost build up (Overtime)'!O97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P97+'Calc Cost build up (Overtime)'!P97)*(Inputs!$J850-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q97+'Calc Cost build up (Overtime)'!Q97)*(Inputs!$J850-1)","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H98+'Calc Cost build up (Overtime)'!H98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I98+'Calc Cost build up (Overtime)'!I98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J98+'Calc Cost build up (Overtime)'!J98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K98+'Calc Cost build up (Overtime)'!K98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L98+'Calc Cost build up (Overtime)'!L98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M98+'Calc Cost build up (Overtime)'!M98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N98+'Calc Cost build up (Overtime)'!N98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O98+'Calc Cost build up (Overtime)'!O98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P98+'Calc Cost build up (Overtime)'!P98)*(Inputs!$J851-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q98+'Calc Cost build up (Overtime)'!Q98)*(Inputs!$J851-1)","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H99+'Calc Cost build up (Overtime)'!H99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I99+'Calc Cost build up (Overtime)'!I99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J99+'Calc Cost build up (Overtime)'!J99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K99+'Calc Cost build up (Overtime)'!K99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L99+'Calc Cost build up (Overtime)'!L99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M99+'Calc Cost build up (Overtime)'!M99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N99+'Calc Cost build up (Overtime)'!N99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O99+'Calc Cost build up (Overtime)'!O99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P99+'Calc Cost build up (Overtime)'!P99)*(Inputs!$J852-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q99+'Calc Cost build up (Overtime)'!Q99)*(Inputs!$J852-1)","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H100+'Calc Cost build up (Overtime)'!H100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I100+'Calc Cost build up (Overtime)'!I100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J100+'Calc Cost build up (Overtime)'!J100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K100+'Calc Cost build up (Overtime)'!K100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L100+'Calc Cost build up (Overtime)'!L100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M100+'Calc Cost build up (Overtime)'!M100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N100+'Calc Cost build up (Overtime)'!N100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O100+'Calc Cost build up (Overtime)'!O100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P100+'Calc Cost build up (Overtime)'!P100)*(Inputs!$J853-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q100+'Calc Cost build up (Overtime)'!Q100)*(Inputs!$J853-1)","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H101+'Calc Cost build up (Overtime)'!H101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I101+'Calc Cost build up (Overtime)'!I101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J101+'Calc Cost build up (Overtime)'!J101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K101+'Calc Cost build up (Overtime)'!K101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L101+'Calc Cost build up (Overtime)'!L101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M101+'Calc Cost build up (Overtime)'!M101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N101+'Calc Cost build up (Overtime)'!N101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O101+'Calc Cost build up (Overtime)'!O101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P101+'Calc Cost build up (Overtime)'!P101)*(Inputs!$J854-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q101+'Calc Cost build up (Overtime)'!Q101)*(Inputs!$J854-1)","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H102+'Calc Cost build up (Overtime)'!H102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I102+'Calc Cost build up (Overtime)'!I102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J102+'Calc Cost build up (Overtime)'!J102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K102+'Calc Cost build up (Overtime)'!K102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L102+'Calc Cost build up (Overtime)'!L102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M102+'Calc Cost build up (Overtime)'!M102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N102+'Calc Cost build up (Overtime)'!N102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O102+'Calc Cost build up (Overtime)'!O102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P102+'Calc Cost build up (Overtime)'!P102)*(Inputs!$J855-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q102+'Calc Cost build up (Overtime)'!Q102)*(Inputs!$J855-1)","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H103+'Calc Cost build up (Overtime)'!H103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I103+'Calc Cost build up (Overtime)'!I103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J103+'Calc Cost build up (Overtime)'!J103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K103+'Calc Cost build up (Overtime)'!K103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L103+'Calc Cost build up (Overtime)'!L103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M103+'Calc Cost build up (Overtime)'!M103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N103+'Calc Cost build up (Overtime)'!N103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O103+'Calc Cost build up (Overtime)'!O103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P103+'Calc Cost build up (Overtime)'!P103)*(Inputs!$J856-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q103+'Calc Cost build up (Overtime)'!Q103)*(Inputs!$J856-1)","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H104+'Calc Cost build up (Overtime)'!H104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I104+'Calc Cost build up (Overtime)'!I104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J104+'Calc Cost build up (Overtime)'!J104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K104+'Calc Cost build up (Overtime)'!K104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L104+'Calc Cost build up (Overtime)'!L104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M104+'Calc Cost build up (Overtime)'!M104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N104+'Calc Cost build up (Overtime)'!N104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O104+'Calc Cost build up (Overtime)'!O104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P104+'Calc Cost build up (Overtime)'!P104)*(Inputs!$J857-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q104+'Calc Cost build up (Overtime)'!Q104)*(Inputs!$J857-1)","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H105+'Calc Cost build up (Overtime)'!H105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I105+'Calc Cost build up (Overtime)'!I105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J105+'Calc Cost build up (Overtime)'!J105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K105+'Calc Cost build up (Overtime)'!K105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L105+'Calc Cost build up (Overtime)'!L105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M105+'Calc Cost build up (Overtime)'!M105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N105+'Calc Cost build up (Overtime)'!N105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O105+'Calc Cost build up (Overtime)'!O105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P105+'Calc Cost build up (Overtime)'!P105)*(Inputs!$J858-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q105+'Calc Cost build up (Overtime)'!Q105)*(Inputs!$J858-1)","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H106+'Calc Cost build up (Overtime)'!H106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I106+'Calc Cost build up (Overtime)'!I106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J106+'Calc Cost build up (Overtime)'!J106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K106+'Calc Cost build up (Overtime)'!K106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L106+'Calc Cost build up (Overtime)'!L106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M106+'Calc Cost build up (Overtime)'!M106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N106+'Calc Cost build up (Overtime)'!N106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O106+'Calc Cost build up (Overtime)'!O106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P106+'Calc Cost build up (Overtime)'!P106)*(Inputs!$J859-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q106+'Calc Cost build up (Overtime)'!Q106)*(Inputs!$J859-1)","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H107+'Calc Cost build up (Overtime)'!H107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I107+'Calc Cost build up (Overtime)'!I107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J107+'Calc Cost build up (Overtime)'!J107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K107+'Calc Cost build up (Overtime)'!K107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L107+'Calc Cost build up (Overtime)'!L107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M107+'Calc Cost build up (Overtime)'!M107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N107+'Calc Cost build up (Overtime)'!N107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O107+'Calc Cost build up (Overtime)'!O107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P107+'Calc Cost build up (Overtime)'!P107)*(Inputs!$J860-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q107+'Calc Cost build up (Overtime)'!Q107)*(Inputs!$J860-1)","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H108+'Calc Cost build up (Overtime)'!H108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I108+'Calc Cost build up (Overtime)'!I108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J108+'Calc Cost build up (Overtime)'!J108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K108+'Calc Cost build up (Overtime)'!K108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L108+'Calc Cost build up (Overtime)'!L108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M108+'Calc Cost build up (Overtime)'!M108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N108+'Calc Cost build up (Overtime)'!N108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O108+'Calc Cost build up (Overtime)'!O108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P108+'Calc Cost build up (Overtime)'!P108)*(Inputs!$J861-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q108+'Calc Cost build up (Overtime)'!Q108)*(Inputs!$J861-1)","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H109+'Calc Cost build up (Overtime)'!H109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I109+'Calc Cost build up (Overtime)'!I109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J109+'Calc Cost build up (Overtime)'!J109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K109+'Calc Cost build up (Overtime)'!K109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L109+'Calc Cost build up (Overtime)'!L109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M109+'Calc Cost build up (Overtime)'!M109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N109+'Calc Cost build up (Overtime)'!N109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O109+'Calc Cost build up (Overtime)'!O109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P109+'Calc Cost build up (Overtime)'!P109)*(Inputs!$J862-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q109+'Calc Cost build up (Overtime)'!Q109)*(Inputs!$J862-1)","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H110+'Calc Cost build up (Overtime)'!H110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I110+'Calc Cost build up (Overtime)'!I110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J110+'Calc Cost build up (Overtime)'!J110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K110+'Calc Cost build up (Overtime)'!K110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L110+'Calc Cost build up (Overtime)'!L110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M110+'Calc Cost build up (Overtime)'!M110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N110+'Calc Cost build up (Overtime)'!N110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O110+'Calc Cost build up (Overtime)'!O110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P110+'Calc Cost build up (Overtime)'!P110)*(Inputs!$J863-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q110+'Calc Cost build up (Overtime)'!Q110)*(Inputs!$J863-1)","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H111+'Calc Cost build up (Overtime)'!H111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I111+'Calc Cost build up (Overtime)'!I111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J111+'Calc Cost build up (Overtime)'!J111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K111+'Calc Cost build up (Overtime)'!K111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L111+'Calc Cost build up (Overtime)'!L111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M111+'Calc Cost build up (Overtime)'!M111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N111+'Calc Cost build up (Overtime)'!N111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O111+'Calc Cost build up (Overtime)'!O111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P111+'Calc Cost build up (Overtime)'!P111)*(Inputs!$J864-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q111+'Calc Cost build up (Overtime)'!Q111)*(Inputs!$J864-1)","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H112+'Calc Cost build up (Overtime)'!H112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I112+'Calc Cost build up (Overtime)'!I112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J112+'Calc Cost build up (Overtime)'!J112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K112+'Calc Cost build up (Overtime)'!K112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L112+'Calc Cost build up (Overtime)'!L112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M112+'Calc Cost build up (Overtime)'!M112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N112+'Calc Cost build up (Overtime)'!N112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O112+'Calc Cost build up (Overtime)'!O112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P112+'Calc Cost build up (Overtime)'!P112)*(Inputs!$J865-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q112+'Calc Cost build up (Overtime)'!Q112)*(Inputs!$J865-1)","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H113+'Calc Cost build up (Overtime)'!H113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I113+'Calc Cost build up (Overtime)'!I113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J113+'Calc Cost build up (Overtime)'!J113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K113+'Calc Cost build up (Overtime)'!K113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L113+'Calc Cost build up (Overtime)'!L113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M113+'Calc Cost build up (Overtime)'!M113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N113+'Calc Cost build up (Overtime)'!N113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O113+'Calc Cost build up (Overtime)'!O113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P113+'Calc Cost build up (Overtime)'!P113)*(Inputs!$J866-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q113+'Calc Cost build up (Overtime)'!Q113)*(Inputs!$J866-1)","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H114+'Calc Cost build up (Overtime)'!H114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I114+'Calc Cost build up (Overtime)'!I114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J114+'Calc Cost build up (Overtime)'!J114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K114+'Calc Cost build up (Overtime)'!K114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L114+'Calc Cost build up (Overtime)'!L114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M114+'Calc Cost build up (Overtime)'!M114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N114+'Calc Cost build up (Overtime)'!N114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O114+'Calc Cost build up (Overtime)'!O114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P114+'Calc Cost build up (Overtime)'!P114)*(Inputs!$J867-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q114+'Calc Cost build up (Overtime)'!Q114)*(Inputs!$J867-1)","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H115+'Calc Cost build up (Overtime)'!H115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I115+'Calc Cost build up (Overtime)'!I115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J115+'Calc Cost build up (Overtime)'!J115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K115+'Calc Cost build up (Overtime)'!K115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L115+'Calc Cost build up (Overtime)'!L115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M115+'Calc Cost build up (Overtime)'!M115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N115+'Calc Cost build up (Overtime)'!N115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O115+'Calc Cost build up (Overtime)'!O115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P115+'Calc Cost build up (Overtime)'!P115)*(Inputs!$J868-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q115+'Calc Cost build up (Overtime)'!Q115)*(Inputs!$J868-1)","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H116+'Calc Cost build up (Overtime)'!H116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I116+'Calc Cost build up (Overtime)'!I116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J116+'Calc Cost build up (Overtime)'!J116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K116+'Calc Cost build up (Overtime)'!K116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L116+'Calc Cost build up (Overtime)'!L116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M116+'Calc Cost build up (Overtime)'!M116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N116+'Calc Cost build up (Overtime)'!N116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O116+'Calc Cost build up (Overtime)'!O116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P116+'Calc Cost build up (Overtime)'!P116)*(Inputs!$J869-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q116+'Calc Cost build up (Overtime)'!Q116)*(Inputs!$J869-1)","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H117+'Calc Cost build up (Overtime)'!H117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I117+'Calc Cost build up (Overtime)'!I117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J117+'Calc Cost build up (Overtime)'!J117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K117+'Calc Cost build up (Overtime)'!K117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L117+'Calc Cost build up (Overtime)'!L117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M117+'Calc Cost build up (Overtime)'!M117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N117+'Calc Cost build up (Overtime)'!N117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O117+'Calc Cost build up (Overtime)'!O117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P117+'Calc Cost build up (Overtime)'!P117)*(Inputs!$J870-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q117+'Calc Cost build up (Overtime)'!Q117)*(Inputs!$J870-1)","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H118+'Calc Cost build up (Overtime)'!H118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I118+'Calc Cost build up (Overtime)'!I118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J118+'Calc Cost build up (Overtime)'!J118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K118+'Calc Cost build up (Overtime)'!K118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L118+'Calc Cost build up (Overtime)'!L118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M118+'Calc Cost build up (Overtime)'!M118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N118+'Calc Cost build up (Overtime)'!N118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O118+'Calc Cost build up (Overtime)'!O118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P118+'Calc Cost build up (Overtime)'!P118)*(Inputs!$J871-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q118+'Calc Cost build up (Overtime)'!Q118)*(Inputs!$J871-1)","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H119+'Calc Cost build up (Overtime)'!H119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I119+'Calc Cost build up (Overtime)'!I119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J119+'Calc Cost build up (Overtime)'!J119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K119+'Calc Cost build up (Overtime)'!K119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L119+'Calc Cost build up (Overtime)'!L119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M119+'Calc Cost build up (Overtime)'!M119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N119+'Calc Cost build up (Overtime)'!N119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O119+'Calc Cost build up (Overtime)'!O119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P119+'Calc Cost build up (Overtime)'!P119)*(Inputs!$J872-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q119+'Calc Cost build up (Overtime)'!Q119)*(Inputs!$J872-1)","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H120+'Calc Cost build up (Overtime)'!H120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I120+'Calc Cost build up (Overtime)'!I120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J120+'Calc Cost build up (Overtime)'!J120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K120+'Calc Cost build up (Overtime)'!K120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L120+'Calc Cost build up (Overtime)'!L120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M120+'Calc Cost build up (Overtime)'!M120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N120+'Calc Cost build up (Overtime)'!N120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O120+'Calc Cost build up (Overtime)'!O120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P120+'Calc Cost build up (Overtime)'!P120)*(Inputs!$J873-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q120+'Calc Cost build up (Overtime)'!Q120)*(Inputs!$J873-1)","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H121+'Calc Cost build up (Overtime)'!H121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I121+'Calc Cost build up (Overtime)'!I121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J121+'Calc Cost build up (Overtime)'!J121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K121+'Calc Cost build up (Overtime)'!K121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L121+'Calc Cost build up (Overtime)'!L121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M121+'Calc Cost build up (Overtime)'!M121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N121+'Calc Cost build up (Overtime)'!N121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O121+'Calc Cost build up (Overtime)'!O121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P121+'Calc Cost build up (Overtime)'!P121)*(Inputs!$J874-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q121+'Calc Cost build up (Overtime)'!Q121)*(Inputs!$J874-1)","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H122+'Calc Cost build up (Overtime)'!H122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I122+'Calc Cost build up (Overtime)'!I122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J122+'Calc Cost build up (Overtime)'!J122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K122+'Calc Cost build up (Overtime)'!K122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L122+'Calc Cost build up (Overtime)'!L122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M122+'Calc Cost build up (Overtime)'!M122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N122+'Calc Cost build up (Overtime)'!N122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O122+'Calc Cost build up (Overtime)'!O122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P122+'Calc Cost build up (Overtime)'!P122)*(Inputs!$J875-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q122+'Calc Cost build up (Overtime)'!Q122)*(Inputs!$J875-1)","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H123+'Calc Cost build up (Overtime)'!H123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I123+'Calc Cost build up (Overtime)'!I123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J123+'Calc Cost build up (Overtime)'!J123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K123+'Calc Cost build up (Overtime)'!K123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L123+'Calc Cost build up (Overtime)'!L123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M123+'Calc Cost build up (Overtime)'!M123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N123+'Calc Cost build up (Overtime)'!N123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O123+'Calc Cost build up (Overtime)'!O123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P123+'Calc Cost build up (Overtime)'!P123)*(Inputs!$J876-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q123+'Calc Cost build up (Overtime)'!Q123)*(Inputs!$J876-1)","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H124+'Calc Cost build up (Overtime)'!H124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I124+'Calc Cost build up (Overtime)'!I124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J124+'Calc Cost build up (Overtime)'!J124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K124+'Calc Cost build up (Overtime)'!K124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L124+'Calc Cost build up (Overtime)'!L124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M124+'Calc Cost build up (Overtime)'!M124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N124+'Calc Cost build up (Overtime)'!N124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O124+'Calc Cost build up (Overtime)'!O124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P124+'Calc Cost build up (Overtime)'!P124)*(Inputs!$J877-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q124+'Calc Cost build up (Overtime)'!Q124)*(Inputs!$J877-1)","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H125+'Calc Cost build up (Overtime)'!H125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I125+'Calc Cost build up (Overtime)'!I125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J125+'Calc Cost build up (Overtime)'!J125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K125+'Calc Cost build up (Overtime)'!K125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L125+'Calc Cost build up (Overtime)'!L125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M125+'Calc Cost build up (Overtime)'!M125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N125+'Calc Cost build up (Overtime)'!N125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O125+'Calc Cost build up (Overtime)'!O125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P125+'Calc Cost build up (Overtime)'!P125)*(Inputs!$J878-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q125+'Calc Cost build up (Overtime)'!Q125)*(Inputs!$J878-1)","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H126+'Calc Cost build up (Overtime)'!H126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I126+'Calc Cost build up (Overtime)'!I126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J126+'Calc Cost build up (Overtime)'!J126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K126+'Calc Cost build up (Overtime)'!K126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L126+'Calc Cost build up (Overtime)'!L126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M126+'Calc Cost build up (Overtime)'!M126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N126+'Calc Cost build up (Overtime)'!N126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O126+'Calc Cost build up (Overtime)'!O126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P126+'Calc Cost build up (Overtime)'!P126)*(Inputs!$J879-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q126+'Calc Cost build up (Overtime)'!Q126)*(Inputs!$J879-1)","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H127+'Calc Cost build up (Overtime)'!H127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I127+'Calc Cost build up (Overtime)'!I127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J127+'Calc Cost build up (Overtime)'!J127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K127+'Calc Cost build up (Overtime)'!K127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L127+'Calc Cost build up (Overtime)'!L127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M127+'Calc Cost build up (Overtime)'!M127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N127+'Calc Cost build up (Overtime)'!N127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O127+'Calc Cost build up (Overtime)'!O127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P127+'Calc Cost build up (Overtime)'!P127)*(Inputs!$J880-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q127+'Calc Cost build up (Overtime)'!Q127)*(Inputs!$J880-1)","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H128+'Calc Cost build up (Overtime)'!H128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I128+'Calc Cost build up (Overtime)'!I128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J128+'Calc Cost build up (Overtime)'!J128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K128+'Calc Cost build up (Overtime)'!K128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L128+'Calc Cost build up (Overtime)'!L128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M128+'Calc Cost build up (Overtime)'!M128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N128+'Calc Cost build up (Overtime)'!N128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O128+'Calc Cost build up (Overtime)'!O128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P128+'Calc Cost build up (Overtime)'!P128)*(Inputs!$J881-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q128+'Calc Cost build up (Overtime)'!Q128)*(Inputs!$J881-1)","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H129+'Calc Cost build up (Overtime)'!H129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I129+'Calc Cost build up (Overtime)'!I129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J129+'Calc Cost build up (Overtime)'!J129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K129+'Calc Cost build up (Overtime)'!K129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L129+'Calc Cost build up (Overtime)'!L129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M129+'Calc Cost build up (Overtime)'!M129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N129+'Calc Cost build up (Overtime)'!N129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O129+'Calc Cost build up (Overtime)'!O129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P129+'Calc Cost build up (Overtime)'!P129)*(Inputs!$J882-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q129+'Calc Cost build up (Overtime)'!Q129)*(Inputs!$J882-1)","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H130+'Calc Cost build up (Overtime)'!H130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I130+'Calc Cost build up (Overtime)'!I130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J130+'Calc Cost build up (Overtime)'!J130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K130+'Calc Cost build up (Overtime)'!K130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L130+'Calc Cost build up (Overtime)'!L130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M130+'Calc Cost build up (Overtime)'!M130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N130+'Calc Cost build up (Overtime)'!N130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O130+'Calc Cost build up (Overtime)'!O130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P130+'Calc Cost build up (Overtime)'!P130)*(Inputs!$J883-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q130+'Calc Cost build up (Overtime)'!Q130)*(Inputs!$J883-1)","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H131+'Calc Cost build up (Overtime)'!H131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I131+'Calc Cost build up (Overtime)'!I131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J131+'Calc Cost build up (Overtime)'!J131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K131+'Calc Cost build up (Overtime)'!K131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L131+'Calc Cost build up (Overtime)'!L131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M131+'Calc Cost build up (Overtime)'!M131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N131+'Calc Cost build up (Overtime)'!N131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O131+'Calc Cost build up (Overtime)'!O131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P131+'Calc Cost build up (Overtime)'!P131)*(Inputs!$J884-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q131+'Calc Cost build up (Overtime)'!Q131)*(Inputs!$J884-1)","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H132+'Calc Cost build up (Overtime)'!H132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I132+'Calc Cost build up (Overtime)'!I132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J132+'Calc Cost build up (Overtime)'!J132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K132+'Calc Cost build up (Overtime)'!K132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L132+'Calc Cost build up (Overtime)'!L132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M132+'Calc Cost build up (Overtime)'!M132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N132+'Calc Cost build up (Overtime)'!N132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O132+'Calc Cost build up (Overtime)'!O132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P132+'Calc Cost build up (Overtime)'!P132)*(Inputs!$J885-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q132+'Calc Cost build up (Overtime)'!Q132)*(Inputs!$J885-1)","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H133+'Calc Cost build up (Overtime)'!H133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I133+'Calc Cost build up (Overtime)'!I133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J133+'Calc Cost build up (Overtime)'!J133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K133+'Calc Cost build up (Overtime)'!K133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L133+'Calc Cost build up (Overtime)'!L133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M133+'Calc Cost build up (Overtime)'!M133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N133+'Calc Cost build up (Overtime)'!N133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O133+'Calc Cost build up (Overtime)'!O133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P133+'Calc Cost build up (Overtime)'!P133)*(Inputs!$J886-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q133+'Calc Cost build up (Overtime)'!Q133)*(Inputs!$J886-1)","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H134+'Calc Cost build up (Overtime)'!H134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I134+'Calc Cost build up (Overtime)'!I134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J134+'Calc Cost build up (Overtime)'!J134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K134+'Calc Cost build up (Overtime)'!K134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L134+'Calc Cost build up (Overtime)'!L134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M134+'Calc Cost build up (Overtime)'!M134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N134+'Calc Cost build up (Overtime)'!N134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O134+'Calc Cost build up (Overtime)'!O134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P134+'Calc Cost build up (Overtime)'!P134)*(Inputs!$J887-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q134+'Calc Cost build up (Overtime)'!Q134)*(Inputs!$J887-1)","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H135+'Calc Cost build up (Overtime)'!H135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I135+'Calc Cost build up (Overtime)'!I135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J135+'Calc Cost build up (Overtime)'!J135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K135+'Calc Cost build up (Overtime)'!K135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L135+'Calc Cost build up (Overtime)'!L135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M135+'Calc Cost build up (Overtime)'!M135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N135+'Calc Cost build up (Overtime)'!N135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O135+'Calc Cost build up (Overtime)'!O135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P135+'Calc Cost build up (Overtime)'!P135)*(Inputs!$J888-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q135+'Calc Cost build up (Overtime)'!Q135)*(Inputs!$J888-1)","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H136+'Calc Cost build up (Overtime)'!H136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I136+'Calc Cost build up (Overtime)'!I136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J136+'Calc Cost build up (Overtime)'!J136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K136+'Calc Cost build up (Overtime)'!K136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L136+'Calc Cost build up (Overtime)'!L136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M136+'Calc Cost build up (Overtime)'!M136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N136+'Calc Cost build up (Overtime)'!N136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O136+'Calc Cost build up (Overtime)'!O136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P136+'Calc Cost build up (Overtime)'!P136)*(Inputs!$J889-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q136+'Calc Cost build up (Overtime)'!Q136)*(Inputs!$J889-1)","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H137+'Calc Cost build up (Overtime)'!H137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I137+'Calc Cost build up (Overtime)'!I137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J137+'Calc Cost build up (Overtime)'!J137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K137+'Calc Cost build up (Overtime)'!K137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L137+'Calc Cost build up (Overtime)'!L137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M137+'Calc Cost build up (Overtime)'!M137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N137+'Calc Cost build up (Overtime)'!N137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O137+'Calc Cost build up (Overtime)'!O137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P137+'Calc Cost build up (Overtime)'!P137)*(Inputs!$J890-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q137+'Calc Cost build up (Overtime)'!Q137)*(Inputs!$J890-1)","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H138+'Calc Cost build up (Overtime)'!H138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I138+'Calc Cost build up (Overtime)'!I138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J138+'Calc Cost build up (Overtime)'!J138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K138+'Calc Cost build up (Overtime)'!K138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L138+'Calc Cost build up (Overtime)'!L138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M138+'Calc Cost build up (Overtime)'!M138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N138+'Calc Cost build up (Overtime)'!N138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O138+'Calc Cost build up (Overtime)'!O138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P138+'Calc Cost build up (Overtime)'!P138)*(Inputs!$J891-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q138+'Calc Cost build up (Overtime)'!Q138)*(Inputs!$J891-1)","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H139+'Calc Cost build up (Overtime)'!H139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I139+'Calc Cost build up (Overtime)'!I139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J139+'Calc Cost build up (Overtime)'!J139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K139+'Calc Cost build up (Overtime)'!K139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L139+'Calc Cost build up (Overtime)'!L139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M139+'Calc Cost build up (Overtime)'!M139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N139+'Calc Cost build up (Overtime)'!N139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O139+'Calc Cost build up (Overtime)'!O139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P139+'Calc Cost build up (Overtime)'!P139)*(Inputs!$J892-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q139+'Calc Cost build up (Overtime)'!Q139)*(Inputs!$J892-1)","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H140+'Calc Cost build up (Overtime)'!H140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I140+'Calc Cost build up (Overtime)'!I140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J140+'Calc Cost build up (Overtime)'!J140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K140+'Calc Cost build up (Overtime)'!K140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L140+'Calc Cost build up (Overtime)'!L140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M140+'Calc Cost build up (Overtime)'!M140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N140+'Calc Cost build up (Overtime)'!N140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O140+'Calc Cost build up (Overtime)'!O140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P140+'Calc Cost build up (Overtime)'!P140)*(Inputs!$J893-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q140+'Calc Cost build up (Overtime)'!Q140)*(Inputs!$J893-1)","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H141+'Calc Cost build up (Overtime)'!H141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I141+'Calc Cost build up (Overtime)'!I141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J141+'Calc Cost build up (Overtime)'!J141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K141+'Calc Cost build up (Overtime)'!K141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L141+'Calc Cost build up (Overtime)'!L141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M141+'Calc Cost build up (Overtime)'!M141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N141+'Calc Cost build up (Overtime)'!N141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O141+'Calc Cost build up (Overtime)'!O141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P141+'Calc Cost build up (Overtime)'!P141)*(Inputs!$J894-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q141+'Calc Cost build up (Overtime)'!Q141)*(Inputs!$J894-1)","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H142+'Calc Cost build up (Overtime)'!H142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I142+'Calc Cost build up (Overtime)'!I142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J142+'Calc Cost build up (Overtime)'!J142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K142+'Calc Cost build up (Overtime)'!K142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L142+'Calc Cost build up (Overtime)'!L142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M142+'Calc Cost build up (Overtime)'!M142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N142+'Calc Cost build up (Overtime)'!N142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O142+'Calc Cost build up (Overtime)'!O142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P142+'Calc Cost build up (Overtime)'!P142)*(Inputs!$J895-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q142+'Calc Cost build up (Overtime)'!Q142)*(Inputs!$J895-1)","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H143+'Calc Cost build up (Overtime)'!H143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I143+'Calc Cost build up (Overtime)'!I143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J143+'Calc Cost build up (Overtime)'!J143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K143+'Calc Cost build up (Overtime)'!K143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L143+'Calc Cost build up (Overtime)'!L143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M143+'Calc Cost build up (Overtime)'!M143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N143+'Calc Cost build up (Overtime)'!N143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O143+'Calc Cost build up (Overtime)'!O143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P143+'Calc Cost build up (Overtime)'!P143)*(Inputs!$J896-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q143+'Calc Cost build up (Overtime)'!Q143)*(Inputs!$J896-1)","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H144+'Calc Cost build up (Overtime)'!H144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I144+'Calc Cost build up (Overtime)'!I144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J144+'Calc Cost build up (Overtime)'!J144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K144+'Calc Cost build up (Overtime)'!K144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L144+'Calc Cost build up (Overtime)'!L144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M144+'Calc Cost build up (Overtime)'!M144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N144+'Calc Cost build up (Overtime)'!N144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O144+'Calc Cost build up (Overtime)'!O144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P144+'Calc Cost build up (Overtime)'!P144)*(Inputs!$J897-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q144+'Calc Cost build up (Overtime)'!Q144)*(Inputs!$J897-1)","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H145+'Calc Cost build up (Overtime)'!H145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I145+'Calc Cost build up (Overtime)'!I145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J145+'Calc Cost build up (Overtime)'!J145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K145+'Calc Cost build up (Overtime)'!K145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L145+'Calc Cost build up (Overtime)'!L145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M145+'Calc Cost build up (Overtime)'!M145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N145+'Calc Cost build up (Overtime)'!N145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O145+'Calc Cost build up (Overtime)'!O145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P145+'Calc Cost build up (Overtime)'!P145)*(Inputs!$J898-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q145+'Calc Cost build up (Overtime)'!Q145)*(Inputs!$J898-1)","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H146+'Calc Cost build up (Overtime)'!H146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I146+'Calc Cost build up (Overtime)'!I146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J146+'Calc Cost build up (Overtime)'!J146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K146+'Calc Cost build up (Overtime)'!K146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L146+'Calc Cost build up (Overtime)'!L146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M146+'Calc Cost build up (Overtime)'!M146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N146+'Calc Cost build up (Overtime)'!N146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O146+'Calc Cost build up (Overtime)'!O146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P146+'Calc Cost build up (Overtime)'!P146)*(Inputs!$J899-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q146+'Calc Cost build up (Overtime)'!Q146)*(Inputs!$J899-1)","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H147+'Calc Cost build up (Overtime)'!H147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I147+'Calc Cost build up (Overtime)'!I147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J147+'Calc Cost build up (Overtime)'!J147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K147+'Calc Cost build up (Overtime)'!K147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L147+'Calc Cost build up (Overtime)'!L147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M147+'Calc Cost build up (Overtime)'!M147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N147+'Calc Cost build up (Overtime)'!N147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O147+'Calc Cost build up (Overtime)'!O147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P147+'Calc Cost build up (Overtime)'!P147)*(Inputs!$J900-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q147+'Calc Cost build up (Overtime)'!Q147)*(Inputs!$J900-1)","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H148+'Calc Cost build up (Overtime)'!H148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I148+'Calc Cost build up (Overtime)'!I148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J148+'Calc Cost build up (Overtime)'!J148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K148+'Calc Cost build up (Overtime)'!K148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L148+'Calc Cost build up (Overtime)'!L148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M148+'Calc Cost build up (Overtime)'!M148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N148+'Calc Cost build up (Overtime)'!N148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O148+'Calc Cost build up (Overtime)'!O148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P148+'Calc Cost build up (Overtime)'!P148)*(Inputs!$J901-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q148+'Calc Cost build up (Overtime)'!Q148)*(Inputs!$J901-1)","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H149+'Calc Cost build up (Overtime)'!H149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I149+'Calc Cost build up (Overtime)'!I149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J149+'Calc Cost build up (Overtime)'!J149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K149+'Calc Cost build up (Overtime)'!K149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L149+'Calc Cost build up (Overtime)'!L149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M149+'Calc Cost build up (Overtime)'!M149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N149+'Calc Cost build up (Overtime)'!N149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O149+'Calc Cost build up (Overtime)'!O149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P149+'Calc Cost build up (Overtime)'!P149)*(Inputs!$J902-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q149+'Calc Cost build up (Overtime)'!Q149)*(Inputs!$J902-1)","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H150+'Calc Cost build up (Overtime)'!H150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I150+'Calc Cost build up (Overtime)'!I150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J150+'Calc Cost build up (Overtime)'!J150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K150+'Calc Cost build up (Overtime)'!K150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L150+'Calc Cost build up (Overtime)'!L150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M150+'Calc Cost build up (Overtime)'!M150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N150+'Calc Cost build up (Overtime)'!N150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O150+'Calc Cost build up (Overtime)'!O150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P150+'Calc Cost build up (Overtime)'!P150)*(Inputs!$J903-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q150+'Calc Cost build up (Overtime)'!Q150)*(Inputs!$J903-1)","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H151+'Calc Cost build up (Overtime)'!H151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I151+'Calc Cost build up (Overtime)'!I151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J151+'Calc Cost build up (Overtime)'!J151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K151+'Calc Cost build up (Overtime)'!K151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L151+'Calc Cost build up (Overtime)'!L151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M151+'Calc Cost build up (Overtime)'!M151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N151+'Calc Cost build up (Overtime)'!N151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O151+'Calc Cost build up (Overtime)'!O151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P151+'Calc Cost build up (Overtime)'!P151)*(Inputs!$J904-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q151+'Calc Cost build up (Overtime)'!Q151)*(Inputs!$J904-1)","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H152+'Calc Cost build up (Overtime)'!H152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I152+'Calc Cost build up (Overtime)'!I152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J152+'Calc Cost build up (Overtime)'!J152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K152+'Calc Cost build up (Overtime)'!K152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L152+'Calc Cost build up (Overtime)'!L152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M152+'Calc Cost build up (Overtime)'!M152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N152+'Calc Cost build up (Overtime)'!N152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O152+'Calc Cost build up (Overtime)'!O152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P152+'Calc Cost build up (Overtime)'!P152)*(Inputs!$J905-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q152+'Calc Cost build up (Overtime)'!Q152)*(Inputs!$J905-1)","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H153+'Calc Cost build up (Overtime)'!H153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I153+'Calc Cost build up (Overtime)'!I153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J153+'Calc Cost build up (Overtime)'!J153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K153+'Calc Cost build up (Overtime)'!K153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L153+'Calc Cost build up (Overtime)'!L153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M153+'Calc Cost build up (Overtime)'!M153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N153+'Calc Cost build up (Overtime)'!N153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O153+'Calc Cost build up (Overtime)'!O153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P153+'Calc Cost build up (Overtime)'!P153)*(Inputs!$J906-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q153+'Calc Cost build up (Overtime)'!Q153)*(Inputs!$J906-1)","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H154+'Calc Cost build up (Overtime)'!H154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I154+'Calc Cost build up (Overtime)'!I154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J154+'Calc Cost build up (Overtime)'!J154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K154+'Calc Cost build up (Overtime)'!K154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L154+'Calc Cost build up (Overtime)'!L154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M154+'Calc Cost build up (Overtime)'!M154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N154+'Calc Cost build up (Overtime)'!N154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O154+'Calc Cost build up (Overtime)'!O154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P154+'Calc Cost build up (Overtime)'!P154)*(Inputs!$J907-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q154+'Calc Cost build up (Overtime)'!Q154)*(Inputs!$J907-1)","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H155+'Calc Cost build up (Overtime)'!H155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I155+'Calc Cost build up (Overtime)'!I155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J155+'Calc Cost build up (Overtime)'!J155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K155+'Calc Cost build up (Overtime)'!K155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L155+'Calc Cost build up (Overtime)'!L155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M155+'Calc Cost build up (Overtime)'!M155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N155+'Calc Cost build up (Overtime)'!N155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O155+'Calc Cost build up (Overtime)'!O155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P155+'Calc Cost build up (Overtime)'!P155)*(Inputs!$J908-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q155+'Calc Cost build up (Overtime)'!Q155)*(Inputs!$J908-1)","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H156+'Calc Cost build up (Overtime)'!H156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I156+'Calc Cost build up (Overtime)'!I156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J156+'Calc Cost build up (Overtime)'!J156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K156+'Calc Cost build up (Overtime)'!K156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L156+'Calc Cost build up (Overtime)'!L156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M156+'Calc Cost build up (Overtime)'!M156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N156+'Calc Cost build up (Overtime)'!N156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O156+'Calc Cost build up (Overtime)'!O156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P156+'Calc Cost build up (Overtime)'!P156)*(Inputs!$J909-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q156+'Calc Cost build up (Overtime)'!Q156)*(Inputs!$J909-1)","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H157+'Calc Cost build up (Overtime)'!H157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I157+'Calc Cost build up (Overtime)'!I157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J157+'Calc Cost build up (Overtime)'!J157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K157+'Calc Cost build up (Overtime)'!K157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L157+'Calc Cost build up (Overtime)'!L157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M157+'Calc Cost build up (Overtime)'!M157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N157+'Calc Cost build up (Overtime)'!N157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O157+'Calc Cost build up (Overtime)'!O157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P157+'Calc Cost build up (Overtime)'!P157)*(Inputs!$J910-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q157+'Calc Cost build up (Overtime)'!Q157)*(Inputs!$J910-1)","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H158+'Calc Cost build up (Overtime)'!H158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I158+'Calc Cost build up (Overtime)'!I158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J158+'Calc Cost build up (Overtime)'!J158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K158+'Calc Cost build up (Overtime)'!K158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L158+'Calc Cost build up (Overtime)'!L158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M158+'Calc Cost build up (Overtime)'!M158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N158+'Calc Cost build up (Overtime)'!N158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O158+'Calc Cost build up (Overtime)'!O158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P158+'Calc Cost build up (Overtime)'!P158)*(Inputs!$J911-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q158+'Calc Cost build up (Overtime)'!Q158)*(Inputs!$J911-1)","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H159+'Calc Cost build up (Overtime)'!H159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I159+'Calc Cost build up (Overtime)'!I159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J159+'Calc Cost build up (Overtime)'!J159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K159+'Calc Cost build up (Overtime)'!K159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L159+'Calc Cost build up (Overtime)'!L159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M159+'Calc Cost build up (Overtime)'!M159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N159+'Calc Cost build up (Overtime)'!N159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O159+'Calc Cost build up (Overtime)'!O159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P159+'Calc Cost build up (Overtime)'!P159)*(Inputs!$J912-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q159+'Calc Cost build up (Overtime)'!Q159)*(Inputs!$J912-1)","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H160+'Calc Cost build up (Overtime)'!H160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I160+'Calc Cost build up (Overtime)'!I160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J160+'Calc Cost build up (Overtime)'!J160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K160+'Calc Cost build up (Overtime)'!K160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L160+'Calc Cost build up (Overtime)'!L160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M160+'Calc Cost build up (Overtime)'!M160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N160+'Calc Cost build up (Overtime)'!N160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O160+'Calc Cost build up (Overtime)'!O160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P160+'Calc Cost build up (Overtime)'!P160)*(Inputs!$J913-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q160+'Calc Cost build up (Overtime)'!Q160)*(Inputs!$J913-1)","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H161+'Calc Cost build up (Overtime)'!H161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I161+'Calc Cost build up (Overtime)'!I161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J161+'Calc Cost build up (Overtime)'!J161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K161+'Calc Cost build up (Overtime)'!K161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L161+'Calc Cost build up (Overtime)'!L161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M161+'Calc Cost build up (Overtime)'!M161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N161+'Calc Cost build up (Overtime)'!N161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O161+'Calc Cost build up (Overtime)'!O161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P161+'Calc Cost build up (Overtime)'!P161)*(Inputs!$J914-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q161+'Calc Cost build up (Overtime)'!Q161)*(Inputs!$J914-1)","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H162+'Calc Cost build up (Overtime)'!H162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I162+'Calc Cost build up (Overtime)'!I162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J162+'Calc Cost build up (Overtime)'!J162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K162+'Calc Cost build up (Overtime)'!K162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L162+'Calc Cost build up (Overtime)'!L162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M162+'Calc Cost build up (Overtime)'!M162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N162+'Calc Cost build up (Overtime)'!N162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O162+'Calc Cost build up (Overtime)'!O162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P162+'Calc Cost build up (Overtime)'!P162)*(Inputs!$J915-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q162+'Calc Cost build up (Overtime)'!Q162)*(Inputs!$J915-1)","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H163+'Calc Cost build up (Overtime)'!H163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I163+'Calc Cost build up (Overtime)'!I163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J163+'Calc Cost build up (Overtime)'!J163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K163+'Calc Cost build up (Overtime)'!K163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L163+'Calc Cost build up (Overtime)'!L163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M163+'Calc Cost build up (Overtime)'!M163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N163+'Calc Cost build up (Overtime)'!N163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O163+'Calc Cost build up (Overtime)'!O163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P163+'Calc Cost build up (Overtime)'!P163)*(Inputs!$J916-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q163+'Calc Cost build up (Overtime)'!Q163)*(Inputs!$J916-1)","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H164+'Calc Cost build up (Overtime)'!H164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I164+'Calc Cost build up (Overtime)'!I164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J164+'Calc Cost build up (Overtime)'!J164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K164+'Calc Cost build up (Overtime)'!K164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L164+'Calc Cost build up (Overtime)'!L164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M164+'Calc Cost build up (Overtime)'!M164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N164+'Calc Cost build up (Overtime)'!N164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O164+'Calc Cost build up (Overtime)'!O164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P164+'Calc Cost build up (Overtime)'!P164)*(Inputs!$J917-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q164+'Calc Cost build up (Overtime)'!Q164)*(Inputs!$J917-1)","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H165+'Calc Cost build up (Overtime)'!H165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I165+'Calc Cost build up (Overtime)'!I165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J165+'Calc Cost build up (Overtime)'!J165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K165+'Calc Cost build up (Overtime)'!K165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L165+'Calc Cost build up (Overtime)'!L165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M165+'Calc Cost build up (Overtime)'!M165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N165+'Calc Cost build up (Overtime)'!N165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O165+'Calc Cost build up (Overtime)'!O165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P165+'Calc Cost build up (Overtime)'!P165)*(Inputs!$J918-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q165+'Calc Cost build up (Overtime)'!Q165)*(Inputs!$J918-1)","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H166+'Calc Cost build up (Overtime)'!H166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I166+'Calc Cost build up (Overtime)'!I166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J166+'Calc Cost build up (Overtime)'!J166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K166+'Calc Cost build up (Overtime)'!K166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L166+'Calc Cost build up (Overtime)'!L166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M166+'Calc Cost build up (Overtime)'!M166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N166+'Calc Cost build up (Overtime)'!N166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O166+'Calc Cost build up (Overtime)'!O166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P166+'Calc Cost build up (Overtime)'!P166)*(Inputs!$J919-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q166+'Calc Cost build up (Overtime)'!Q166)*(Inputs!$J919-1)","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H167+'Calc Cost build up (Overtime)'!H167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I167+'Calc Cost build up (Overtime)'!I167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J167+'Calc Cost build up (Overtime)'!J167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K167+'Calc Cost build up (Overtime)'!K167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L167+'Calc Cost build up (Overtime)'!L167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M167+'Calc Cost build up (Overtime)'!M167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N167+'Calc Cost build up (Overtime)'!N167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O167+'Calc Cost build up (Overtime)'!O167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P167+'Calc Cost build up (Overtime)'!P167)*(Inputs!$J920-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q167+'Calc Cost build up (Overtime)'!Q167)*(Inputs!$J920-1)","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H168+'Calc Cost build up (Overtime)'!H168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I168+'Calc Cost build up (Overtime)'!I168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J168+'Calc Cost build up (Overtime)'!J168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K168+'Calc Cost build up (Overtime)'!K168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L168+'Calc Cost build up (Overtime)'!L168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M168+'Calc Cost build up (Overtime)'!M168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N168+'Calc Cost build up (Overtime)'!N168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O168+'Calc Cost build up (Overtime)'!O168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P168+'Calc Cost build up (Overtime)'!P168)*(Inputs!$J921-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q168+'Calc Cost build up (Overtime)'!Q168)*(Inputs!$J921-1)","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H169+'Calc Cost build up (Overtime)'!H169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I169+'Calc Cost build up (Overtime)'!I169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J169+'Calc Cost build up (Overtime)'!J169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K169+'Calc Cost build up (Overtime)'!K169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L169+'Calc Cost build up (Overtime)'!L169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M169+'Calc Cost build up (Overtime)'!M169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N169+'Calc Cost build up (Overtime)'!N169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O169+'Calc Cost build up (Overtime)'!O169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P169+'Calc Cost build up (Overtime)'!P169)*(Inputs!$J922-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q169+'Calc Cost build up (Overtime)'!Q169)*(Inputs!$J922-1)","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H170+'Calc Cost build up (Overtime)'!H170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I170+'Calc Cost build up (Overtime)'!I170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J170+'Calc Cost build up (Overtime)'!J170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K170+'Calc Cost build up (Overtime)'!K170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L170+'Calc Cost build up (Overtime)'!L170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M170+'Calc Cost build up (Overtime)'!M170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N170+'Calc Cost build up (Overtime)'!N170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O170+'Calc Cost build up (Overtime)'!O170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P170+'Calc Cost build up (Overtime)'!P170)*(Inputs!$J923-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q170+'Calc Cost build up (Overtime)'!Q170)*(Inputs!$J923-1)","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H171+'Calc Cost build up (Overtime)'!H171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I171+'Calc Cost build up (Overtime)'!I171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J171+'Calc Cost build up (Overtime)'!J171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K171+'Calc Cost build up (Overtime)'!K171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L171+'Calc Cost build up (Overtime)'!L171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M171+'Calc Cost build up (Overtime)'!M171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N171+'Calc Cost build up (Overtime)'!N171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O171+'Calc Cost build up (Overtime)'!O171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P171+'Calc Cost build up (Overtime)'!P171)*(Inputs!$J924-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q171+'Calc Cost build up (Overtime)'!Q171)*(Inputs!$J924-1)","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H172+'Calc Cost build up (Overtime)'!H172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I172+'Calc Cost build up (Overtime)'!I172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J172+'Calc Cost build up (Overtime)'!J172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K172+'Calc Cost build up (Overtime)'!K172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L172+'Calc Cost build up (Overtime)'!L172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M172+'Calc Cost build up (Overtime)'!M172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N172+'Calc Cost build up (Overtime)'!N172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O172+'Calc Cost build up (Overtime)'!O172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P172+'Calc Cost build up (Overtime)'!P172)*(Inputs!$J925-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q172+'Calc Cost build up (Overtime)'!Q172)*(Inputs!$J925-1)","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H173+'Calc Cost build up (Overtime)'!H173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I173+'Calc Cost build up (Overtime)'!I173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J173+'Calc Cost build up (Overtime)'!J173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K173+'Calc Cost build up (Overtime)'!K173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L173+'Calc Cost build up (Overtime)'!L173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M173+'Calc Cost build up (Overtime)'!M173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N173+'Calc Cost build up (Overtime)'!N173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O173+'Calc Cost build up (Overtime)'!O173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P173+'Calc Cost build up (Overtime)'!P173)*(Inputs!$J926-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q173+'Calc Cost build up (Overtime)'!Q173)*(Inputs!$J926-1)","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H174+'Calc Cost build up (Overtime)'!H174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I174+'Calc Cost build up (Overtime)'!I174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J174+'Calc Cost build up (Overtime)'!J174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K174+'Calc Cost build up (Overtime)'!K174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L174+'Calc Cost build up (Overtime)'!L174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M174+'Calc Cost build up (Overtime)'!M174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N174+'Calc Cost build up (Overtime)'!N174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O174+'Calc Cost build up (Overtime)'!O174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P174+'Calc Cost build up (Overtime)'!P174)*(Inputs!$J927-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q174+'Calc Cost build up (Overtime)'!Q174)*(Inputs!$J927-1)","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H175+'Calc Cost build up (Overtime)'!H175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I175+'Calc Cost build up (Overtime)'!I175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J175+'Calc Cost build up (Overtime)'!J175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K175+'Calc Cost build up (Overtime)'!K175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L175+'Calc Cost build up (Overtime)'!L175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M175+'Calc Cost build up (Overtime)'!M175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N175+'Calc Cost build up (Overtime)'!N175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O175+'Calc Cost build up (Overtime)'!O175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P175+'Calc Cost build up (Overtime)'!P175)*(Inputs!$J928-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q175+'Calc Cost build up (Overtime)'!Q175)*(Inputs!$J928-1)","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H176+'Calc Cost build up (Overtime)'!H176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I176+'Calc Cost build up (Overtime)'!I176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J176+'Calc Cost build up (Overtime)'!J176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K176+'Calc Cost build up (Overtime)'!K176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L176+'Calc Cost build up (Overtime)'!L176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M176+'Calc Cost build up (Overtime)'!M176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N176+'Calc Cost build up (Overtime)'!N176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O176+'Calc Cost build up (Overtime)'!O176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P176+'Calc Cost build up (Overtime)'!P176)*(Inputs!$J929-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q176+'Calc Cost build up (Overtime)'!Q176)*(Inputs!$J929-1)","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H177+'Calc Cost build up (Overtime)'!H177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I177+'Calc Cost build up (Overtime)'!I177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J177+'Calc Cost build up (Overtime)'!J177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K177+'Calc Cost build up (Overtime)'!K177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L177+'Calc Cost build up (Overtime)'!L177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M177+'Calc Cost build up (Overtime)'!M177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N177+'Calc Cost build up (Overtime)'!N177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O177+'Calc Cost build up (Overtime)'!O177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P177+'Calc Cost build up (Overtime)'!P177)*(Inputs!$J930-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q177+'Calc Cost build up (Overtime)'!Q177)*(Inputs!$J930-1)","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H178+'Calc Cost build up (Overtime)'!H178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I178+'Calc Cost build up (Overtime)'!I178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J178+'Calc Cost build up (Overtime)'!J178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K178+'Calc Cost build up (Overtime)'!K178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L178+'Calc Cost build up (Overtime)'!L178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M178+'Calc Cost build up (Overtime)'!M178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N178+'Calc Cost build up (Overtime)'!N178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O178+'Calc Cost build up (Overtime)'!O178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P178+'Calc Cost build up (Overtime)'!P178)*(Inputs!$J931-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q178+'Calc Cost build up (Overtime)'!Q178)*(Inputs!$J931-1)","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H179+'Calc Cost build up (Overtime)'!H179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I179+'Calc Cost build up (Overtime)'!I179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J179+'Calc Cost build up (Overtime)'!J179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K179+'Calc Cost build up (Overtime)'!K179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L179+'Calc Cost build up (Overtime)'!L179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M179+'Calc Cost build up (Overtime)'!M179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N179+'Calc Cost build up (Overtime)'!N179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O179+'Calc Cost build up (Overtime)'!O179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P179+'Calc Cost build up (Overtime)'!P179)*(Inputs!$J932-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q179+'Calc Cost build up (Overtime)'!Q179)*(Inputs!$J932-1)","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H180+'Calc Cost build up (Overtime)'!H180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I180+'Calc Cost build up (Overtime)'!I180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J180+'Calc Cost build up (Overtime)'!J180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K180+'Calc Cost build up (Overtime)'!K180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L180+'Calc Cost build up (Overtime)'!L180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M180+'Calc Cost build up (Overtime)'!M180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N180+'Calc Cost build up (Overtime)'!N180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O180+'Calc Cost build up (Overtime)'!O180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P180+'Calc Cost build up (Overtime)'!P180)*(Inputs!$J933-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q180+'Calc Cost build up (Overtime)'!Q180)*(Inputs!$J933-1)","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H181+'Calc Cost build up (Overtime)'!H181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I181+'Calc Cost build up (Overtime)'!I181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J181+'Calc Cost build up (Overtime)'!J181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K181+'Calc Cost build up (Overtime)'!K181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L181+'Calc Cost build up (Overtime)'!L181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M181+'Calc Cost build up (Overtime)'!M181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N181+'Calc Cost build up (Overtime)'!N181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O181+'Calc Cost build up (Overtime)'!O181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P181+'Calc Cost build up (Overtime)'!P181)*(Inputs!$J934-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q181+'Calc Cost build up (Overtime)'!Q181)*(Inputs!$J934-1)","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H182+'Calc Cost build up (Overtime)'!H182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I182+'Calc Cost build up (Overtime)'!I182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J182+'Calc Cost build up (Overtime)'!J182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K182+'Calc Cost build up (Overtime)'!K182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L182+'Calc Cost build up (Overtime)'!L182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M182+'Calc Cost build up (Overtime)'!M182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N182+'Calc Cost build up (Overtime)'!N182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O182+'Calc Cost build up (Overtime)'!O182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P182+'Calc Cost build up (Overtime)'!P182)*(Inputs!$J935-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q182+'Calc Cost build up (Overtime)'!Q182)*(Inputs!$J935-1)","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H183+'Calc Cost build up (Overtime)'!H183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I183+'Calc Cost build up (Overtime)'!I183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J183+'Calc Cost build up (Overtime)'!J183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K183+'Calc Cost build up (Overtime)'!K183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L183+'Calc Cost build up (Overtime)'!L183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M183+'Calc Cost build up (Overtime)'!M183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N183+'Calc Cost build up (Overtime)'!N183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O183+'Calc Cost build up (Overtime)'!O183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P183+'Calc Cost build up (Overtime)'!P183)*(Inputs!$J936-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q183+'Calc Cost build up (Overtime)'!Q183)*(Inputs!$J936-1)","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H184+'Calc Cost build up (Overtime)'!H184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I184+'Calc Cost build up (Overtime)'!I184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J184+'Calc Cost build up (Overtime)'!J184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K184+'Calc Cost build up (Overtime)'!K184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L184+'Calc Cost build up (Overtime)'!L184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M184+'Calc Cost build up (Overtime)'!M184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N184+'Calc Cost build up (Overtime)'!N184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O184+'Calc Cost build up (Overtime)'!O184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P184+'Calc Cost build up (Overtime)'!P184)*(Inputs!$J937-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q184+'Calc Cost build up (Overtime)'!Q184)*(Inputs!$J937-1)","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H185+'Calc Cost build up (Overtime)'!H185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I185+'Calc Cost build up (Overtime)'!I185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J185+'Calc Cost build up (Overtime)'!J185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K185+'Calc Cost build up (Overtime)'!K185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L185+'Calc Cost build up (Overtime)'!L185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M185+'Calc Cost build up (Overtime)'!M185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N185+'Calc Cost build up (Overtime)'!N185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O185+'Calc Cost build up (Overtime)'!O185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P185+'Calc Cost build up (Overtime)'!P185)*(Inputs!$J938-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q185+'Calc Cost build up (Overtime)'!Q185)*(Inputs!$J938-1)","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H186+'Calc Cost build up (Overtime)'!H186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I186+'Calc Cost build up (Overtime)'!I186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J186+'Calc Cost build up (Overtime)'!J186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K186+'Calc Cost build up (Overtime)'!K186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L186+'Calc Cost build up (Overtime)'!L186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M186+'Calc Cost build up (Overtime)'!M186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N186+'Calc Cost build up (Overtime)'!N186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O186+'Calc Cost build up (Overtime)'!O186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P186+'Calc Cost build up (Overtime)'!P186)*(Inputs!$J939-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q186+'Calc Cost build up (Overtime)'!Q186)*(Inputs!$J939-1)","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H187+'Calc Cost build up (Overtime)'!H187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I187+'Calc Cost build up (Overtime)'!I187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J187+'Calc Cost build up (Overtime)'!J187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K187+'Calc Cost build up (Overtime)'!K187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L187+'Calc Cost build up (Overtime)'!L187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M187+'Calc Cost build up (Overtime)'!M187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N187+'Calc Cost build up (Overtime)'!N187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O187+'Calc Cost build up (Overtime)'!O187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P187+'Calc Cost build up (Overtime)'!P187)*(Inputs!$J940-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q187+'Calc Cost build up (Overtime)'!Q187)*(Inputs!$J940-1)","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H188+'Calc Cost build up (Overtime)'!H188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I188+'Calc Cost build up (Overtime)'!I188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J188+'Calc Cost build up (Overtime)'!J188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K188+'Calc Cost build up (Overtime)'!K188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L188+'Calc Cost build up (Overtime)'!L188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M188+'Calc Cost build up (Overtime)'!M188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N188+'Calc Cost build up (Overtime)'!N188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O188+'Calc Cost build up (Overtime)'!O188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P188+'Calc Cost build up (Overtime)'!P188)*(Inputs!$J941-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q188+'Calc Cost build up (Overtime)'!Q188)*(Inputs!$J941-1)","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H189+'Calc Cost build up (Overtime)'!H189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I189+'Calc Cost build up (Overtime)'!I189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J189+'Calc Cost build up (Overtime)'!J189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K189+'Calc Cost build up (Overtime)'!K189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L189+'Calc Cost build up (Overtime)'!L189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M189+'Calc Cost build up (Overtime)'!M189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N189+'Calc Cost build up (Overtime)'!N189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O189+'Calc Cost build up (Overtime)'!O189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P189+'Calc Cost build up (Overtime)'!P189)*(Inputs!$J942-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q189+'Calc Cost build up (Overtime)'!Q189)*(Inputs!$J942-1)","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H190+'Calc Cost build up (Overtime)'!H190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I190+'Calc Cost build up (Overtime)'!I190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J190+'Calc Cost build up (Overtime)'!J190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K190+'Calc Cost build up (Overtime)'!K190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L190+'Calc Cost build up (Overtime)'!L190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M190+'Calc Cost build up (Overtime)'!M190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N190+'Calc Cost build up (Overtime)'!N190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O190+'Calc Cost build up (Overtime)'!O190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P190+'Calc Cost build up (Overtime)'!P190)*(Inputs!$J943-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q190+'Calc Cost build up (Overtime)'!Q190)*(Inputs!$J943-1)","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H191+'Calc Cost build up (Overtime)'!H191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I191+'Calc Cost build up (Overtime)'!I191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J191+'Calc Cost build up (Overtime)'!J191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K191+'Calc Cost build up (Overtime)'!K191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L191+'Calc Cost build up (Overtime)'!L191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M191+'Calc Cost build up (Overtime)'!M191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N191+'Calc Cost build up (Overtime)'!N191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O191+'Calc Cost build up (Overtime)'!O191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P191+'Calc Cost build up (Overtime)'!P191)*(Inputs!$J944-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q191+'Calc Cost build up (Overtime)'!Q191)*(Inputs!$J944-1)","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H192+'Calc Cost build up (Overtime)'!H192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I192+'Calc Cost build up (Overtime)'!I192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J192+'Calc Cost build up (Overtime)'!J192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K192+'Calc Cost build up (Overtime)'!K192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L192+'Calc Cost build up (Overtime)'!L192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M192+'Calc Cost build up (Overtime)'!M192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N192+'Calc Cost build up (Overtime)'!N192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O192+'Calc Cost build up (Overtime)'!O192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P192+'Calc Cost build up (Overtime)'!P192)*(Inputs!$J945-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q192+'Calc Cost build up (Overtime)'!Q192)*(Inputs!$J945-1)","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H193+'Calc Cost build up (Overtime)'!H193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I193+'Calc Cost build up (Overtime)'!I193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J193+'Calc Cost build up (Overtime)'!J193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K193+'Calc Cost build up (Overtime)'!K193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L193+'Calc Cost build up (Overtime)'!L193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M193+'Calc Cost build up (Overtime)'!M193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N193+'Calc Cost build up (Overtime)'!N193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O193+'Calc Cost build up (Overtime)'!O193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P193+'Calc Cost build up (Overtime)'!P193)*(Inputs!$J946-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q193+'Calc Cost build up (Overtime)'!Q193)*(Inputs!$J946-1)","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H194+'Calc Cost build up (Overtime)'!H194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I194+'Calc Cost build up (Overtime)'!I194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J194+'Calc Cost build up (Overtime)'!J194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K194+'Calc Cost build up (Overtime)'!K194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L194+'Calc Cost build up (Overtime)'!L194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M194+'Calc Cost build up (Overtime)'!M194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N194+'Calc Cost build up (Overtime)'!N194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O194+'Calc Cost build up (Overtime)'!O194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P194+'Calc Cost build up (Overtime)'!P194)*(Inputs!$J947-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q194+'Calc Cost build up (Overtime)'!Q194)*(Inputs!$J947-1)","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H195+'Calc Cost build up (Overtime)'!H195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I195+'Calc Cost build up (Overtime)'!I195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J195+'Calc Cost build up (Overtime)'!J195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K195+'Calc Cost build up (Overtime)'!K195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L195+'Calc Cost build up (Overtime)'!L195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M195+'Calc Cost build up (Overtime)'!M195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N195+'Calc Cost build up (Overtime)'!N195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O195+'Calc Cost build up (Overtime)'!O195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P195+'Calc Cost build up (Overtime)'!P195)*(Inputs!$J948-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q195+'Calc Cost build up (Overtime)'!Q195)*(Inputs!$J948-1)","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H196+'Calc Cost build up (Overtime)'!H196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I196+'Calc Cost build up (Overtime)'!I196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J196+'Calc Cost build up (Overtime)'!J196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K196+'Calc Cost build up (Overtime)'!K196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L196+'Calc Cost build up (Overtime)'!L196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M196+'Calc Cost build up (Overtime)'!M196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N196+'Calc Cost build up (Overtime)'!N196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O196+'Calc Cost build up (Overtime)'!O196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P196+'Calc Cost build up (Overtime)'!P196)*(Inputs!$J949-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q196+'Calc Cost build up (Overtime)'!Q196)*(Inputs!$J949-1)","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H197+'Calc Cost build up (Overtime)'!H197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I197+'Calc Cost build up (Overtime)'!I197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J197+'Calc Cost build up (Overtime)'!J197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K197+'Calc Cost build up (Overtime)'!K197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L197+'Calc Cost build up (Overtime)'!L197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M197+'Calc Cost build up (Overtime)'!M197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N197+'Calc Cost build up (Overtime)'!N197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O197+'Calc Cost build up (Overtime)'!O197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P197+'Calc Cost build up (Overtime)'!P197)*(Inputs!$J950-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q197+'Calc Cost build up (Overtime)'!Q197)*(Inputs!$J950-1)","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H198+'Calc Cost build up (Overtime)'!H198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I198+'Calc Cost build up (Overtime)'!I198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J198+'Calc Cost build up (Overtime)'!J198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K198+'Calc Cost build up (Overtime)'!K198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L198+'Calc Cost build up (Overtime)'!L198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M198+'Calc Cost build up (Overtime)'!M198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N198+'Calc Cost build up (Overtime)'!N198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O198+'Calc Cost build up (Overtime)'!O198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P198+'Calc Cost build up (Overtime)'!P198)*(Inputs!$J951-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q198+'Calc Cost build up (Overtime)'!Q198)*(Inputs!$J951-1)","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H199+'Calc Cost build up (Overtime)'!H199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I199+'Calc Cost build up (Overtime)'!I199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J199+'Calc Cost build up (Overtime)'!J199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K199+'Calc Cost build up (Overtime)'!K199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L199+'Calc Cost build up (Overtime)'!L199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M199+'Calc Cost build up (Overtime)'!M199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N199+'Calc Cost build up (Overtime)'!N199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O199+'Calc Cost build up (Overtime)'!O199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P199+'Calc Cost build up (Overtime)'!P199)*(Inputs!$J952-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q199+'Calc Cost build up (Overtime)'!Q199)*(Inputs!$J952-1)","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H200+'Calc Cost build up (Overtime)'!H200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I200+'Calc Cost build up (Overtime)'!I200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J200+'Calc Cost build up (Overtime)'!J200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K200+'Calc Cost build up (Overtime)'!K200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L200+'Calc Cost build up (Overtime)'!L200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M200+'Calc Cost build up (Overtime)'!M200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N200+'Calc Cost build up (Overtime)'!N200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O200+'Calc Cost build up (Overtime)'!O200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P200+'Calc Cost build up (Overtime)'!P200)*(Inputs!$J953-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q200+'Calc Cost build up (Overtime)'!Q200)*(Inputs!$J953-1)","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H201+'Calc Cost build up (Overtime)'!H201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I201+'Calc Cost build up (Overtime)'!I201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J201+'Calc Cost build up (Overtime)'!J201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K201+'Calc Cost build up (Overtime)'!K201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L201+'Calc Cost build up (Overtime)'!L201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M201+'Calc Cost build up (Overtime)'!M201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N201+'Calc Cost build up (Overtime)'!N201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O201+'Calc Cost build up (Overtime)'!O201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P201+'Calc Cost build up (Overtime)'!P201)*(Inputs!$J954-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q201+'Calc Cost build up (Overtime)'!Q201)*(Inputs!$J954-1)","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H202+'Calc Cost build up (Overtime)'!H202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I202+'Calc Cost build up (Overtime)'!I202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J202+'Calc Cost build up (Overtime)'!J202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K202+'Calc Cost build up (Overtime)'!K202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L202+'Calc Cost build up (Overtime)'!L202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M202+'Calc Cost build up (Overtime)'!M202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N202+'Calc Cost build up (Overtime)'!N202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O202+'Calc Cost build up (Overtime)'!O202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P202+'Calc Cost build up (Overtime)'!P202)*(Inputs!$J955-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q202+'Calc Cost build up (Overtime)'!Q202)*(Inputs!$J955-1)","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H203+'Calc Cost build up (Overtime)'!H203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I203+'Calc Cost build up (Overtime)'!I203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J203+'Calc Cost build up (Overtime)'!J203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K203+'Calc Cost build up (Overtime)'!K203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L203+'Calc Cost build up (Overtime)'!L203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M203+'Calc Cost build up (Overtime)'!M203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N203+'Calc Cost build up (Overtime)'!N203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O203+'Calc Cost build up (Overtime)'!O203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P203+'Calc Cost build up (Overtime)'!P203)*(Inputs!$J956-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q203+'Calc Cost build up (Overtime)'!Q203)*(Inputs!$J956-1)","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H204+'Calc Cost build up (Overtime)'!H204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I204+'Calc Cost build up (Overtime)'!I204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J204+'Calc Cost build up (Overtime)'!J204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K204+'Calc Cost build up (Overtime)'!K204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L204+'Calc Cost build up (Overtime)'!L204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M204+'Calc Cost build up (Overtime)'!M204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N204+'Calc Cost build up (Overtime)'!N204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O204+'Calc Cost build up (Overtime)'!O204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P204+'Calc Cost build up (Overtime)'!P204)*(Inputs!$J957-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q204+'Calc Cost build up (Overtime)'!Q204)*(Inputs!$J957-1)","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H205+'Calc Cost build up (Overtime)'!H205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I205+'Calc Cost build up (Overtime)'!I205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J205+'Calc Cost build up (Overtime)'!J205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K205+'Calc Cost build up (Overtime)'!K205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L205+'Calc Cost build up (Overtime)'!L205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M205+'Calc Cost build up (Overtime)'!M205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N205+'Calc Cost build up (Overtime)'!N205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O205+'Calc Cost build up (Overtime)'!O205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P205+'Calc Cost build up (Overtime)'!P205)*(Inputs!$J958-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q205+'Calc Cost build up (Overtime)'!Q205)*(Inputs!$J958-1)","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H206+'Calc Cost build up (Overtime)'!H206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I206+'Calc Cost build up (Overtime)'!I206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J206+'Calc Cost build up (Overtime)'!J206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K206+'Calc Cost build up (Overtime)'!K206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L206+'Calc Cost build up (Overtime)'!L206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M206+'Calc Cost build up (Overtime)'!M206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N206+'Calc Cost build up (Overtime)'!N206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O206+'Calc Cost build up (Overtime)'!O206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P206+'Calc Cost build up (Overtime)'!P206)*(Inputs!$J959-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q206+'Calc Cost build up (Overtime)'!Q206)*(Inputs!$J959-1)","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H207+'Calc Cost build up (Overtime)'!H207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I207+'Calc Cost build up (Overtime)'!I207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J207+'Calc Cost build up (Overtime)'!J207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K207+'Calc Cost build up (Overtime)'!K207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L207+'Calc Cost build up (Overtime)'!L207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M207+'Calc Cost build up (Overtime)'!M207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N207+'Calc Cost build up (Overtime)'!N207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O207+'Calc Cost build up (Overtime)'!O207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P207+'Calc Cost build up (Overtime)'!P207)*(Inputs!$J960-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q207+'Calc Cost build up (Overtime)'!Q207)*(Inputs!$J960-1)","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H208+'Calc Cost build up (Overtime)'!H208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I208+'Calc Cost build up (Overtime)'!I208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J208+'Calc Cost build up (Overtime)'!J208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K208+'Calc Cost build up (Overtime)'!K208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L208+'Calc Cost build up (Overtime)'!L208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M208+'Calc Cost build up (Overtime)'!M208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N208+'Calc Cost build up (Overtime)'!N208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O208+'Calc Cost build up (Overtime)'!O208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P208+'Calc Cost build up (Overtime)'!P208)*(Inputs!$J961-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q208+'Calc Cost build up (Overtime)'!Q208)*(Inputs!$J961-1)","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H209+'Calc Cost build up (Overtime)'!H209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I209+'Calc Cost build up (Overtime)'!I209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J209+'Calc Cost build up (Overtime)'!J209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K209+'Calc Cost build up (Overtime)'!K209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L209+'Calc Cost build up (Overtime)'!L209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M209+'Calc Cost build up (Overtime)'!M209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N209+'Calc Cost build up (Overtime)'!N209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O209+'Calc Cost build up (Overtime)'!O209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P209+'Calc Cost build up (Overtime)'!P209)*(Inputs!$J962-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q209+'Calc Cost build up (Overtime)'!Q209)*(Inputs!$J962-1)","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H210+'Calc Cost build up (Overtime)'!H210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I210+'Calc Cost build up (Overtime)'!I210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J210+'Calc Cost build up (Overtime)'!J210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K210+'Calc Cost build up (Overtime)'!K210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L210+'Calc Cost build up (Overtime)'!L210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M210+'Calc Cost build up (Overtime)'!M210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N210+'Calc Cost build up (Overtime)'!N210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O210+'Calc Cost build up (Overtime)'!O210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P210+'Calc Cost build up (Overtime)'!P210)*(Inputs!$J963-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q210+'Calc Cost build up (Overtime)'!Q210)*(Inputs!$J963-1)","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H211+'Calc Cost build up (Overtime)'!H211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I211+'Calc Cost build up (Overtime)'!I211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J211+'Calc Cost build up (Overtime)'!J211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K211+'Calc Cost build up (Overtime)'!K211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L211+'Calc Cost build up (Overtime)'!L211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M211+'Calc Cost build up (Overtime)'!M211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N211+'Calc Cost build up (Overtime)'!N211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O211+'Calc Cost build up (Overtime)'!O211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P211+'Calc Cost build up (Overtime)'!P211)*(Inputs!$J964-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q211+'Calc Cost build up (Overtime)'!Q211)*(Inputs!$J964-1)","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H212+'Calc Cost build up (Overtime)'!H212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I212+'Calc Cost build up (Overtime)'!I212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J212+'Calc Cost build up (Overtime)'!J212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K212+'Calc Cost build up (Overtime)'!K212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L212+'Calc Cost build up (Overtime)'!L212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M212+'Calc Cost build up (Overtime)'!M212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N212+'Calc Cost build up (Overtime)'!N212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O212+'Calc Cost build up (Overtime)'!O212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P212+'Calc Cost build up (Overtime)'!P212)*(Inputs!$J965-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q212+'Calc Cost build up (Overtime)'!Q212)*(Inputs!$J965-1)","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H213+'Calc Cost build up (Overtime)'!H213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I213+'Calc Cost build up (Overtime)'!I213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J213+'Calc Cost build up (Overtime)'!J213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K213+'Calc Cost build up (Overtime)'!K213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L213+'Calc Cost build up (Overtime)'!L213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M213+'Calc Cost build up (Overtime)'!M213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N213+'Calc Cost build up (Overtime)'!N213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O213+'Calc Cost build up (Overtime)'!O213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P213+'Calc Cost build up (Overtime)'!P213)*(Inputs!$J966-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q213+'Calc Cost build up (Overtime)'!Q213)*(Inputs!$J966-1)","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H214+'Calc Cost build up (Overtime)'!H214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I214+'Calc Cost build up (Overtime)'!I214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J214+'Calc Cost build up (Overtime)'!J214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K214+'Calc Cost build up (Overtime)'!K214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L214+'Calc Cost build up (Overtime)'!L214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M214+'Calc Cost build up (Overtime)'!M214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N214+'Calc Cost build up (Overtime)'!N214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O214+'Calc Cost build up (Overtime)'!O214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P214+'Calc Cost build up (Overtime)'!P214)*(Inputs!$J967-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q214+'Calc Cost build up (Overtime)'!Q214)*(Inputs!$J967-1)","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H215+'Calc Cost build up (Overtime)'!H215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I215+'Calc Cost build up (Overtime)'!I215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J215+'Calc Cost build up (Overtime)'!J215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K215+'Calc Cost build up (Overtime)'!K215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L215+'Calc Cost build up (Overtime)'!L215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M215+'Calc Cost build up (Overtime)'!M215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N215+'Calc Cost build up (Overtime)'!N215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O215+'Calc Cost build up (Overtime)'!O215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P215+'Calc Cost build up (Overtime)'!P215)*(Inputs!$J968-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q215+'Calc Cost build up (Overtime)'!Q215)*(Inputs!$J968-1)","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H216+'Calc Cost build up (Overtime)'!H216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I216+'Calc Cost build up (Overtime)'!I216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J216+'Calc Cost build up (Overtime)'!J216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K216+'Calc Cost build up (Overtime)'!K216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L216+'Calc Cost build up (Overtime)'!L216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M216+'Calc Cost build up (Overtime)'!M216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N216+'Calc Cost build up (Overtime)'!N216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O216+'Calc Cost build up (Overtime)'!O216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P216+'Calc Cost build up (Overtime)'!P216)*(Inputs!$J969-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q216+'Calc Cost build up (Overtime)'!Q216)*(Inputs!$J969-1)","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H217+'Calc Cost build up (Overtime)'!H217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I217+'Calc Cost build up (Overtime)'!I217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J217+'Calc Cost build up (Overtime)'!J217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K217+'Calc Cost build up (Overtime)'!K217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L217+'Calc Cost build up (Overtime)'!L217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M217+'Calc Cost build up (Overtime)'!M217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N217+'Calc Cost build up (Overtime)'!N217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O217+'Calc Cost build up (Overtime)'!O217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P217+'Calc Cost build up (Overtime)'!P217)*(Inputs!$J970-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q217+'Calc Cost build up (Overtime)'!Q217)*(Inputs!$J970-1)","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H218+'Calc Cost build up (Overtime)'!H218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I218+'Calc Cost build up (Overtime)'!I218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J218+'Calc Cost build up (Overtime)'!J218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K218+'Calc Cost build up (Overtime)'!K218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L218+'Calc Cost build up (Overtime)'!L218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M218+'Calc Cost build up (Overtime)'!M218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N218+'Calc Cost build up (Overtime)'!N218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O218+'Calc Cost build up (Overtime)'!O218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P218+'Calc Cost build up (Overtime)'!P218)*(Inputs!$J971-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q218+'Calc Cost build up (Overtime)'!Q218)*(Inputs!$J971-1)","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H219+'Calc Cost build up (Overtime)'!H219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I219+'Calc Cost build up (Overtime)'!I219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J219+'Calc Cost build up (Overtime)'!J219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K219+'Calc Cost build up (Overtime)'!K219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L219+'Calc Cost build up (Overtime)'!L219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M219+'Calc Cost build up (Overtime)'!M219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N219+'Calc Cost build up (Overtime)'!N219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O219+'Calc Cost build up (Overtime)'!O219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P219+'Calc Cost build up (Overtime)'!P219)*(Inputs!$J972-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q219+'Calc Cost build up (Overtime)'!Q219)*(Inputs!$J972-1)","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H220+'Calc Cost build up (Overtime)'!H220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I220+'Calc Cost build up (Overtime)'!I220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J220+'Calc Cost build up (Overtime)'!J220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K220+'Calc Cost build up (Overtime)'!K220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L220+'Calc Cost build up (Overtime)'!L220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M220+'Calc Cost build up (Overtime)'!M220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N220+'Calc Cost build up (Overtime)'!N220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O220+'Calc Cost build up (Overtime)'!O220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P220+'Calc Cost build up (Overtime)'!P220)*(Inputs!$J973-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q220+'Calc Cost build up (Overtime)'!Q220)*(Inputs!$J973-1)","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H221+'Calc Cost build up (Overtime)'!H221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I221+'Calc Cost build up (Overtime)'!I221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J221+'Calc Cost build up (Overtime)'!J221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K221+'Calc Cost build up (Overtime)'!K221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L221+'Calc Cost build up (Overtime)'!L221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M221+'Calc Cost build up (Overtime)'!M221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N221+'Calc Cost build up (Overtime)'!N221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O221+'Calc Cost build up (Overtime)'!O221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P221+'Calc Cost build up (Overtime)'!P221)*(Inputs!$J974-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q221+'Calc Cost build up (Overtime)'!Q221)*(Inputs!$J974-1)","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H222+'Calc Cost build up (Overtime)'!H222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I222+'Calc Cost build up (Overtime)'!I222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J222+'Calc Cost build up (Overtime)'!J222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K222+'Calc Cost build up (Overtime)'!K222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L222+'Calc Cost build up (Overtime)'!L222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M222+'Calc Cost build up (Overtime)'!M222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N222+'Calc Cost build up (Overtime)'!N222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O222+'Calc Cost build up (Overtime)'!O222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P222+'Calc Cost build up (Overtime)'!P222)*(Inputs!$J975-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q222+'Calc Cost build up (Overtime)'!Q222)*(Inputs!$J975-1)","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H223+'Calc Cost build up (Overtime)'!H223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I223+'Calc Cost build up (Overtime)'!I223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J223+'Calc Cost build up (Overtime)'!J223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K223+'Calc Cost build up (Overtime)'!K223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L223+'Calc Cost build up (Overtime)'!L223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M223+'Calc Cost build up (Overtime)'!M223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N223+'Calc Cost build up (Overtime)'!N223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O223+'Calc Cost build up (Overtime)'!O223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P223+'Calc Cost build up (Overtime)'!P223)*(Inputs!$J976-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q223+'Calc Cost build up (Overtime)'!Q223)*(Inputs!$J976-1)","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H224+'Calc Cost build up (Overtime)'!H224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I224+'Calc Cost build up (Overtime)'!I224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J224+'Calc Cost build up (Overtime)'!J224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K224+'Calc Cost build up (Overtime)'!K224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L224+'Calc Cost build up (Overtime)'!L224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M224+'Calc Cost build up (Overtime)'!M224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N224+'Calc Cost build up (Overtime)'!N224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O224+'Calc Cost build up (Overtime)'!O224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P224+'Calc Cost build up (Overtime)'!P224)*(Inputs!$J977-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q224+'Calc Cost build up (Overtime)'!Q224)*(Inputs!$J977-1)","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H225+'Calc Cost build up (Overtime)'!H225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I225+'Calc Cost build up (Overtime)'!I225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J225+'Calc Cost build up (Overtime)'!J225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K225+'Calc Cost build up (Overtime)'!K225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L225+'Calc Cost build up (Overtime)'!L225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M225+'Calc Cost build up (Overtime)'!M225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N225+'Calc Cost build up (Overtime)'!N225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O225+'Calc Cost build up (Overtime)'!O225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P225+'Calc Cost build up (Overtime)'!P225)*(Inputs!$J978-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q225+'Calc Cost build up (Overtime)'!Q225)*(Inputs!$J978-1)","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H226+'Calc Cost build up (Overtime)'!H226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I226+'Calc Cost build up (Overtime)'!I226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J226+'Calc Cost build up (Overtime)'!J226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K226+'Calc Cost build up (Overtime)'!K226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L226+'Calc Cost build up (Overtime)'!L226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M226+'Calc Cost build up (Overtime)'!M226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N226+'Calc Cost build up (Overtime)'!N226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O226+'Calc Cost build up (Overtime)'!O226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P226+'Calc Cost build up (Overtime)'!P226)*(Inputs!$J979-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q226+'Calc Cost build up (Overtime)'!Q226)*(Inputs!$J979-1)","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H227+'Calc Cost build up (Overtime)'!H227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I227+'Calc Cost build up (Overtime)'!I227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J227+'Calc Cost build up (Overtime)'!J227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K227+'Calc Cost build up (Overtime)'!K227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L227+'Calc Cost build up (Overtime)'!L227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M227+'Calc Cost build up (Overtime)'!M227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N227+'Calc Cost build up (Overtime)'!N227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O227+'Calc Cost build up (Overtime)'!O227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P227+'Calc Cost build up (Overtime)'!P227)*(Inputs!$J980-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q227+'Calc Cost build up (Overtime)'!Q227)*(Inputs!$J980-1)","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H228+'Calc Cost build up (Overtime)'!H228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I228+'Calc Cost build up (Overtime)'!I228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J228+'Calc Cost build up (Overtime)'!J228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K228+'Calc Cost build up (Overtime)'!K228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L228+'Calc Cost build up (Overtime)'!L228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M228+'Calc Cost build up (Overtime)'!M228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N228+'Calc Cost build up (Overtime)'!N228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O228+'Calc Cost build up (Overtime)'!O228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P228+'Calc Cost build up (Overtime)'!P228)*(Inputs!$J981-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q228+'Calc Cost build up (Overtime)'!Q228)*(Inputs!$J981-1)","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H229+'Calc Cost build up (Overtime)'!H229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I229+'Calc Cost build up (Overtime)'!I229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J229+'Calc Cost build up (Overtime)'!J229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K229+'Calc Cost build up (Overtime)'!K229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L229+'Calc Cost build up (Overtime)'!L229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M229+'Calc Cost build up (Overtime)'!M229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N229+'Calc Cost build up (Overtime)'!N229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O229+'Calc Cost build up (Overtime)'!O229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P229+'Calc Cost build up (Overtime)'!P229)*(Inputs!$J982-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q229+'Calc Cost build up (Overtime)'!Q229)*(Inputs!$J982-1)","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H230+'Calc Cost build up (Overtime)'!H230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I230+'Calc Cost build up (Overtime)'!I230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J230+'Calc Cost build up (Overtime)'!J230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K230+'Calc Cost build up (Overtime)'!K230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L230+'Calc Cost build up (Overtime)'!L230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M230+'Calc Cost build up (Overtime)'!M230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N230+'Calc Cost build up (Overtime)'!N230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O230+'Calc Cost build up (Overtime)'!O230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P230+'Calc Cost build up (Overtime)'!P230)*(Inputs!$J983-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q230+'Calc Cost build up (Overtime)'!Q230)*(Inputs!$J983-1)","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H231+'Calc Cost build up (Overtime)'!H231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I231+'Calc Cost build up (Overtime)'!I231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J231+'Calc Cost build up (Overtime)'!J231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K231+'Calc Cost build up (Overtime)'!K231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L231+'Calc Cost build up (Overtime)'!L231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M231+'Calc Cost build up (Overtime)'!M231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N231+'Calc Cost build up (Overtime)'!N231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O231+'Calc Cost build up (Overtime)'!O231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P231+'Calc Cost build up (Overtime)'!P231)*(Inputs!$J984-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q231+'Calc Cost build up (Overtime)'!Q231)*(Inputs!$J984-1)","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H232+'Calc Cost build up (Overtime)'!H232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I232+'Calc Cost build up (Overtime)'!I232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J232+'Calc Cost build up (Overtime)'!J232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K232+'Calc Cost build up (Overtime)'!K232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L232+'Calc Cost build up (Overtime)'!L232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M232+'Calc Cost build up (Overtime)'!M232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N232+'Calc Cost build up (Overtime)'!N232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O232+'Calc Cost build up (Overtime)'!O232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P232+'Calc Cost build up (Overtime)'!P232)*(Inputs!$J985-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q232+'Calc Cost build up (Overtime)'!Q232)*(Inputs!$J985-1)","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H233+'Calc Cost build up (Overtime)'!H233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I233+'Calc Cost build up (Overtime)'!I233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J233+'Calc Cost build up (Overtime)'!J233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K233+'Calc Cost build up (Overtime)'!K233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L233+'Calc Cost build up (Overtime)'!L233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M233+'Calc Cost build up (Overtime)'!M233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N233+'Calc Cost build up (Overtime)'!N233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O233+'Calc Cost build up (Overtime)'!O233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P233+'Calc Cost build up (Overtime)'!P233)*(Inputs!$J986-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q233+'Calc Cost build up (Overtime)'!Q233)*(Inputs!$J986-1)","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H234+'Calc Cost build up (Overtime)'!H234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I234+'Calc Cost build up (Overtime)'!I234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J234+'Calc Cost build up (Overtime)'!J234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K234+'Calc Cost build up (Overtime)'!K234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L234+'Calc Cost build up (Overtime)'!L234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M234+'Calc Cost build up (Overtime)'!M234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N234+'Calc Cost build up (Overtime)'!N234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O234+'Calc Cost build up (Overtime)'!O234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P234+'Calc Cost build up (Overtime)'!P234)*(Inputs!$J987-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q234+'Calc Cost build up (Overtime)'!Q234)*(Inputs!$J987-1)","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H235+'Calc Cost build up (Overtime)'!H235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I235+'Calc Cost build up (Overtime)'!I235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J235+'Calc Cost build up (Overtime)'!J235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K235+'Calc Cost build up (Overtime)'!K235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L235+'Calc Cost build up (Overtime)'!L235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M235+'Calc Cost build up (Overtime)'!M235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N235+'Calc Cost build up (Overtime)'!N235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O235+'Calc Cost build up (Overtime)'!O235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P235+'Calc Cost build up (Overtime)'!P235)*(Inputs!$J988-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q235+'Calc Cost build up (Overtime)'!Q235)*(Inputs!$J988-1)","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H236+'Calc Cost build up (Overtime)'!H236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I236+'Calc Cost build up (Overtime)'!I236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J236+'Calc Cost build up (Overtime)'!J236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K236+'Calc Cost build up (Overtime)'!K236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L236+'Calc Cost build up (Overtime)'!L236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M236+'Calc Cost build up (Overtime)'!M236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N236+'Calc Cost build up (Overtime)'!N236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O236+'Calc Cost build up (Overtime)'!O236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P236+'Calc Cost build up (Overtime)'!P236)*(Inputs!$J989-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q236+'Calc Cost build up (Overtime)'!Q236)*(Inputs!$J989-1)","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H237+'Calc Cost build up (Overtime)'!H237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I237+'Calc Cost build up (Overtime)'!I237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J237+'Calc Cost build up (Overtime)'!J237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K237+'Calc Cost build up (Overtime)'!K237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L237+'Calc Cost build up (Overtime)'!L237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M237+'Calc Cost build up (Overtime)'!M237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N237+'Calc Cost build up (Overtime)'!N237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O237+'Calc Cost build up (Overtime)'!O237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P237+'Calc Cost build up (Overtime)'!P237)*(Inputs!$J990-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q237+'Calc Cost build up (Overtime)'!Q237)*(Inputs!$J990-1)","v":0}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H238+'Calc Cost build up (Overtime)'!H238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I238+'Calc Cost build up (Overtime)'!I238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J238+'Calc Cost build up (Overtime)'!J238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K238+'Calc Cost build up (Overtime)'!K238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L238+'Calc Cost build up (Overtime)'!L238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M238+'Calc Cost build up (Overtime)'!M238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N238+'Calc Cost build up (Overtime)'!N238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O238+'Calc Cost build up (Overtime)'!O238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P238+'Calc Cost build up (Overtime)'!P238)*(Inputs!$J991-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q238+'Calc Cost build up (Overtime)'!Q238)*(Inputs!$J991-1)","v":0}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H239+'Calc Cost build up (Overtime)'!H239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I239+'Calc Cost build up (Overtime)'!I239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J239+'Calc Cost build up (Overtime)'!J239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K239+'Calc Cost build up (Overtime)'!K239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L239+'Calc Cost build up (Overtime)'!L239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M239+'Calc Cost build up (Overtime)'!M239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N239+'Calc Cost build up (Overtime)'!N239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O239+'Calc Cost build up (Overtime)'!O239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P239+'Calc Cost build up (Overtime)'!P239)*(Inputs!$J992-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q239+'Calc Cost build up (Overtime)'!Q239)*(Inputs!$J992-1)","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H240+'Calc Cost build up (Overtime)'!H240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I240+'Calc Cost build up (Overtime)'!I240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J240+'Calc Cost build up (Overtime)'!J240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K240+'Calc Cost build up (Overtime)'!K240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L240+'Calc Cost build up (Overtime)'!L240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M240+'Calc Cost build up (Overtime)'!M240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N240+'Calc Cost build up (Overtime)'!N240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O240+'Calc Cost build up (Overtime)'!O240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P240+'Calc Cost build up (Overtime)'!P240)*(Inputs!$J993-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q240+'Calc Cost build up (Overtime)'!Q240)*(Inputs!$J993-1)","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H241+'Calc Cost build up (Overtime)'!H241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I241+'Calc Cost build up (Overtime)'!I241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J241+'Calc Cost build up (Overtime)'!J241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K241+'Calc Cost build up (Overtime)'!K241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L241+'Calc Cost build up (Overtime)'!L241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M241+'Calc Cost build up (Overtime)'!M241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N241+'Calc Cost build up (Overtime)'!N241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O241+'Calc Cost build up (Overtime)'!O241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P241+'Calc Cost build up (Overtime)'!P241)*(Inputs!$J994-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q241+'Calc Cost build up (Overtime)'!Q241)*(Inputs!$J994-1)","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H242+'Calc Cost build up (Overtime)'!H242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I242+'Calc Cost build up (Overtime)'!I242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J242+'Calc Cost build up (Overtime)'!J242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K242+'Calc Cost build up (Overtime)'!K242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L242+'Calc Cost build up (Overtime)'!L242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M242+'Calc Cost build up (Overtime)'!M242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N242+'Calc Cost build up (Overtime)'!N242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O242+'Calc Cost build up (Overtime)'!O242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P242+'Calc Cost build up (Overtime)'!P242)*(Inputs!$J995-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q242+'Calc Cost build up (Overtime)'!Q242)*(Inputs!$J995-1)","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H243+'Calc Cost build up (Overtime)'!H243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I243+'Calc Cost build up (Overtime)'!I243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J243+'Calc Cost build up (Overtime)'!J243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K243+'Calc Cost build up (Overtime)'!K243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L243+'Calc Cost build up (Overtime)'!L243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M243+'Calc Cost build up (Overtime)'!M243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N243+'Calc Cost build up (Overtime)'!N243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O243+'Calc Cost build up (Overtime)'!O243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P243+'Calc Cost build up (Overtime)'!P243)*(Inputs!$J996-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q243+'Calc Cost build up (Overtime)'!Q243)*(Inputs!$J996-1)","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H244+'Calc Cost build up (Overtime)'!H244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I244+'Calc Cost build up (Overtime)'!I244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J244+'Calc Cost build up (Overtime)'!J244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K244+'Calc Cost build up (Overtime)'!K244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L244+'Calc Cost build up (Overtime)'!L244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M244+'Calc Cost build up (Overtime)'!M244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N244+'Calc Cost build up (Overtime)'!N244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O244+'Calc Cost build up (Overtime)'!O244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P244+'Calc Cost build up (Overtime)'!P244)*(Inputs!$J997-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q244+'Calc Cost build up (Overtime)'!Q244)*(Inputs!$J997-1)","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H245+'Calc Cost build up (Overtime)'!H245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I245+'Calc Cost build up (Overtime)'!I245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J245+'Calc Cost build up (Overtime)'!J245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K245+'Calc Cost build up (Overtime)'!K245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L245+'Calc Cost build up (Overtime)'!L245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M245+'Calc Cost build up (Overtime)'!M245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N245+'Calc Cost build up (Overtime)'!N245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O245+'Calc Cost build up (Overtime)'!O245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P245+'Calc Cost build up (Overtime)'!P245)*(Inputs!$J998-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q245+'Calc Cost build up (Overtime)'!Q245)*(Inputs!$J998-1)","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H246+'Calc Cost build up (Overtime)'!H246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I246+'Calc Cost build up (Overtime)'!I246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J246+'Calc Cost build up (Overtime)'!J246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K246+'Calc Cost build up (Overtime)'!K246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L246+'Calc Cost build up (Overtime)'!L246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M246+'Calc Cost build up (Overtime)'!M246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N246+'Calc Cost build up (Overtime)'!N246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O246+'Calc Cost build up (Overtime)'!O246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P246+'Calc Cost build up (Overtime)'!P246)*(Inputs!$J999-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q246+'Calc Cost build up (Overtime)'!Q246)*(Inputs!$J999-1)","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H247+'Calc Cost build up (Overtime)'!H247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I247+'Calc Cost build up (Overtime)'!I247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J247+'Calc Cost build up (Overtime)'!J247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K247+'Calc Cost build up (Overtime)'!K247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L247+'Calc Cost build up (Overtime)'!L247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M247+'Calc Cost build up (Overtime)'!M247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N247+'Calc Cost build up (Overtime)'!N247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O247+'Calc Cost build up (Overtime)'!O247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P247+'Calc Cost build up (Overtime)'!P247)*(Inputs!$J1000-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q247+'Calc Cost build up (Overtime)'!Q247)*(Inputs!$J1000-1)","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H248+'Calc Cost build up (Overtime)'!H248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I248+'Calc Cost build up (Overtime)'!I248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J248+'Calc Cost build up (Overtime)'!J248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K248+'Calc Cost build up (Overtime)'!K248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L248+'Calc Cost build up (Overtime)'!L248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M248+'Calc Cost build up (Overtime)'!M248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N248+'Calc Cost build up (Overtime)'!N248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O248+'Calc Cost build up (Overtime)'!O248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P248+'Calc Cost build up (Overtime)'!P248)*(Inputs!$J1001-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q248+'Calc Cost build up (Overtime)'!Q248)*(Inputs!$J1001-1)","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H249+'Calc Cost build up (Overtime)'!H249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I249+'Calc Cost build up (Overtime)'!I249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J249+'Calc Cost build up (Overtime)'!J249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K249+'Calc Cost build up (Overtime)'!K249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L249+'Calc Cost build up (Overtime)'!L249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M249+'Calc Cost build up (Overtime)'!M249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N249+'Calc Cost build up (Overtime)'!N249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O249+'Calc Cost build up (Overtime)'!O249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P249+'Calc Cost build up (Overtime)'!P249)*(Inputs!$J1002-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q249+'Calc Cost build up (Overtime)'!Q249)*(Inputs!$J1002-1)","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H250+'Calc Cost build up (Overtime)'!H250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I250+'Calc Cost build up (Overtime)'!I250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J250+'Calc Cost build up (Overtime)'!J250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K250+'Calc Cost build up (Overtime)'!K250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L250+'Calc Cost build up (Overtime)'!L250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M250+'Calc Cost build up (Overtime)'!M250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N250+'Calc Cost build up (Overtime)'!N250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O250+'Calc Cost build up (Overtime)'!O250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P250+'Calc Cost build up (Overtime)'!P250)*(Inputs!$J1003-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q250+'Calc Cost build up (Overtime)'!Q250)*(Inputs!$J1003-1)","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H251+'Calc Cost build up (Overtime)'!H251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I251+'Calc Cost build up (Overtime)'!I251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J251+'Calc Cost build up (Overtime)'!J251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K251+'Calc Cost build up (Overtime)'!K251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L251+'Calc Cost build up (Overtime)'!L251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M251+'Calc Cost build up (Overtime)'!M251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N251+'Calc Cost build up (Overtime)'!N251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O251+'Calc Cost build up (Overtime)'!O251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P251+'Calc Cost build up (Overtime)'!P251)*(Inputs!$J1004-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q251+'Calc Cost build up (Overtime)'!Q251)*(Inputs!$J1004-1)","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H252+'Calc Cost build up (Overtime)'!H252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I252+'Calc Cost build up (Overtime)'!I252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J252+'Calc Cost build up (Overtime)'!J252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K252+'Calc Cost build up (Overtime)'!K252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L252+'Calc Cost build up (Overtime)'!L252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M252+'Calc Cost build up (Overtime)'!M252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N252+'Calc Cost build up (Overtime)'!N252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O252+'Calc Cost build up (Overtime)'!O252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P252+'Calc Cost build up (Overtime)'!P252)*(Inputs!$J1005-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q252+'Calc Cost build up (Overtime)'!Q252)*(Inputs!$J1005-1)","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H253+'Calc Cost build up (Overtime)'!H253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I253+'Calc Cost build up (Overtime)'!I253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J253+'Calc Cost build up (Overtime)'!J253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K253+'Calc Cost build up (Overtime)'!K253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L253+'Calc Cost build up (Overtime)'!L253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M253+'Calc Cost build up (Overtime)'!M253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N253+'Calc Cost build up (Overtime)'!N253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O253+'Calc Cost build up (Overtime)'!O253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P253+'Calc Cost build up (Overtime)'!P253)*(Inputs!$J1006-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q253+'Calc Cost build up (Overtime)'!Q253)*(Inputs!$J1006-1)","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H254+'Calc Cost build up (Overtime)'!H254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I254+'Calc Cost build up (Overtime)'!I254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J254+'Calc Cost build up (Overtime)'!J254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K254+'Calc Cost build up (Overtime)'!K254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L254+'Calc Cost build up (Overtime)'!L254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M254+'Calc Cost build up (Overtime)'!M254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N254+'Calc Cost build up (Overtime)'!N254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O254+'Calc Cost build up (Overtime)'!O254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P254+'Calc Cost build up (Overtime)'!P254)*(Inputs!$J1007-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q254+'Calc Cost build up (Overtime)'!Q254)*(Inputs!$J1007-1)","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H255+'Calc Cost build up (Overtime)'!H255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I255+'Calc Cost build up (Overtime)'!I255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J255+'Calc Cost build up (Overtime)'!J255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K255+'Calc Cost build up (Overtime)'!K255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L255+'Calc Cost build up (Overtime)'!L255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M255+'Calc Cost build up (Overtime)'!M255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N255+'Calc Cost build up (Overtime)'!N255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O255+'Calc Cost build up (Overtime)'!O255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P255+'Calc Cost build up (Overtime)'!P255)*(Inputs!$J1008-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q255+'Calc Cost build up (Overtime)'!Q255)*(Inputs!$J1008-1)","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H256+'Calc Cost build up (Overtime)'!H256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I256+'Calc Cost build up (Overtime)'!I256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J256+'Calc Cost build up (Overtime)'!J256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K256+'Calc Cost build up (Overtime)'!K256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L256+'Calc Cost build up (Overtime)'!L256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M256+'Calc Cost build up (Overtime)'!M256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N256+'Calc Cost build up (Overtime)'!N256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O256+'Calc Cost build up (Overtime)'!O256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P256+'Calc Cost build up (Overtime)'!P256)*(Inputs!$J1009-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q256+'Calc Cost build up (Overtime)'!Q256)*(Inputs!$J1009-1)","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H257+'Calc Cost build up (Overtime)'!H257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I257+'Calc Cost build up (Overtime)'!I257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J257+'Calc Cost build up (Overtime)'!J257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K257+'Calc Cost build up (Overtime)'!K257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L257+'Calc Cost build up (Overtime)'!L257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M257+'Calc Cost build up (Overtime)'!M257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N257+'Calc Cost build up (Overtime)'!N257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O257+'Calc Cost build up (Overtime)'!O257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P257+'Calc Cost build up (Overtime)'!P257)*(Inputs!$J1010-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q257+'Calc Cost build up (Overtime)'!Q257)*(Inputs!$J1010-1)","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H258+'Calc Cost build up (Overtime)'!H258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I258+'Calc Cost build up (Overtime)'!I258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J258+'Calc Cost build up (Overtime)'!J258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K258+'Calc Cost build up (Overtime)'!K258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L258+'Calc Cost build up (Overtime)'!L258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M258+'Calc Cost build up (Overtime)'!M258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N258+'Calc Cost build up (Overtime)'!N258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O258+'Calc Cost build up (Overtime)'!O258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P258+'Calc Cost build up (Overtime)'!P258)*(Inputs!$J1011-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q258+'Calc Cost build up (Overtime)'!Q258)*(Inputs!$J1011-1)","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H259+'Calc Cost build up (Overtime)'!H259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I259+'Calc Cost build up (Overtime)'!I259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J259+'Calc Cost build up (Overtime)'!J259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K259+'Calc Cost build up (Overtime)'!K259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L259+'Calc Cost build up (Overtime)'!L259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M259+'Calc Cost build up (Overtime)'!M259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N259+'Calc Cost build up (Overtime)'!N259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O259+'Calc Cost build up (Overtime)'!O259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P259+'Calc Cost build up (Overtime)'!P259)*(Inputs!$J1012-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q259+'Calc Cost build up (Overtime)'!Q259)*(Inputs!$J1012-1)","v":0}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H260+'Calc Cost build up (Overtime)'!H260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I260+'Calc Cost build up (Overtime)'!I260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J260+'Calc Cost build up (Overtime)'!J260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K260+'Calc Cost build up (Overtime)'!K260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L260+'Calc Cost build up (Overtime)'!L260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M260+'Calc Cost build up (Overtime)'!M260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N260+'Calc Cost build up (Overtime)'!N260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O260+'Calc Cost build up (Overtime)'!O260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P260+'Calc Cost build up (Overtime)'!P260)*(Inputs!$J1013-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q260+'Calc Cost build up (Overtime)'!Q260)*(Inputs!$J1013-1)","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H261+'Calc Cost build up (Overtime)'!H261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I261+'Calc Cost build up (Overtime)'!I261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J261+'Calc Cost build up (Overtime)'!J261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K261+'Calc Cost build up (Overtime)'!K261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L261+'Calc Cost build up (Overtime)'!L261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M261+'Calc Cost build up (Overtime)'!M261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N261+'Calc Cost build up (Overtime)'!N261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O261+'Calc Cost build up (Overtime)'!O261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P261+'Calc Cost build up (Overtime)'!P261)*(Inputs!$J1014-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q261+'Calc Cost build up (Overtime)'!Q261)*(Inputs!$J1014-1)","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H262+'Calc Cost build up (Overtime)'!H262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I262+'Calc Cost build up (Overtime)'!I262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J262+'Calc Cost build up (Overtime)'!J262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K262+'Calc Cost build up (Overtime)'!K262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L262+'Calc Cost build up (Overtime)'!L262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M262+'Calc Cost build up (Overtime)'!M262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N262+'Calc Cost build up (Overtime)'!N262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O262+'Calc Cost build up (Overtime)'!O262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P262+'Calc Cost build up (Overtime)'!P262)*(Inputs!$J1015-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q262+'Calc Cost build up (Overtime)'!Q262)*(Inputs!$J1015-1)","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H263+'Calc Cost build up (Overtime)'!H263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I263+'Calc Cost build up (Overtime)'!I263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J263+'Calc Cost build up (Overtime)'!J263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K263+'Calc Cost build up (Overtime)'!K263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L263+'Calc Cost build up (Overtime)'!L263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M263+'Calc Cost build up (Overtime)'!M263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N263+'Calc Cost build up (Overtime)'!N263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O263+'Calc Cost build up (Overtime)'!O263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P263+'Calc Cost build up (Overtime)'!P263)*(Inputs!$J1016-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q263+'Calc Cost build up (Overtime)'!Q263)*(Inputs!$J1016-1)","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H264+'Calc Cost build up (Overtime)'!H264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I264+'Calc Cost build up (Overtime)'!I264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J264+'Calc Cost build up (Overtime)'!J264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K264+'Calc Cost build up (Overtime)'!K264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L264+'Calc Cost build up (Overtime)'!L264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M264+'Calc Cost build up (Overtime)'!M264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N264+'Calc Cost build up (Overtime)'!N264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O264+'Calc Cost build up (Overtime)'!O264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P264+'Calc Cost build up (Overtime)'!P264)*(Inputs!$J1017-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q264+'Calc Cost build up (Overtime)'!Q264)*(Inputs!$J1017-1)","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H265+'Calc Cost build up (Overtime)'!H265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I265+'Calc Cost build up (Overtime)'!I265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J265+'Calc Cost build up (Overtime)'!J265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K265+'Calc Cost build up (Overtime)'!K265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L265+'Calc Cost build up (Overtime)'!L265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M265+'Calc Cost build up (Overtime)'!M265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N265+'Calc Cost build up (Overtime)'!N265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O265+'Calc Cost build up (Overtime)'!O265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P265+'Calc Cost build up (Overtime)'!P265)*(Inputs!$J1018-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q265+'Calc Cost build up (Overtime)'!Q265)*(Inputs!$J1018-1)","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H266+'Calc Cost build up (Overtime)'!H266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I266+'Calc Cost build up (Overtime)'!I266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J266+'Calc Cost build up (Overtime)'!J266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K266+'Calc Cost build up (Overtime)'!K266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L266+'Calc Cost build up (Overtime)'!L266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M266+'Calc Cost build up (Overtime)'!M266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N266+'Calc Cost build up (Overtime)'!N266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O266+'Calc Cost build up (Overtime)'!O266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P266+'Calc Cost build up (Overtime)'!P266)*(Inputs!$J1019-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q266+'Calc Cost build up (Overtime)'!Q266)*(Inputs!$J1019-1)","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H267+'Calc Cost build up (Overtime)'!H267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I267+'Calc Cost build up (Overtime)'!I267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J267+'Calc Cost build up (Overtime)'!J267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K267+'Calc Cost build up (Overtime)'!K267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L267+'Calc Cost build up (Overtime)'!L267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M267+'Calc Cost build up (Overtime)'!M267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N267+'Calc Cost build up (Overtime)'!N267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O267+'Calc Cost build up (Overtime)'!O267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P267+'Calc Cost build up (Overtime)'!P267)*(Inputs!$J1020-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q267+'Calc Cost build up (Overtime)'!Q267)*(Inputs!$J1020-1)","v":0}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H268+'Calc Cost build up (Overtime)'!H268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I268+'Calc Cost build up (Overtime)'!I268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J268+'Calc Cost build up (Overtime)'!J268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K268+'Calc Cost build up (Overtime)'!K268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L268+'Calc Cost build up (Overtime)'!L268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M268+'Calc Cost build up (Overtime)'!M268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N268+'Calc Cost build up (Overtime)'!N268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O268+'Calc Cost build up (Overtime)'!O268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P268+'Calc Cost build up (Overtime)'!P268)*(Inputs!$J1021-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q268+'Calc Cost build up (Overtime)'!Q268)*(Inputs!$J1021-1)","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H269+'Calc Cost build up (Overtime)'!H269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I269+'Calc Cost build up (Overtime)'!I269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J269+'Calc Cost build up (Overtime)'!J269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K269+'Calc Cost build up (Overtime)'!K269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L269+'Calc Cost build up (Overtime)'!L269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M269+'Calc Cost build up (Overtime)'!M269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N269+'Calc Cost build up (Overtime)'!N269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O269+'Calc Cost build up (Overtime)'!O269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P269+'Calc Cost build up (Overtime)'!P269)*(Inputs!$J1022-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q269+'Calc Cost build up (Overtime)'!Q269)*(Inputs!$J1022-1)","v":0}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H270+'Calc Cost build up (Overtime)'!H270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I270+'Calc Cost build up (Overtime)'!I270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J270+'Calc Cost build up (Overtime)'!J270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K270+'Calc Cost build up (Overtime)'!K270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L270+'Calc Cost build up (Overtime)'!L270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M270+'Calc Cost build up (Overtime)'!M270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N270+'Calc Cost build up (Overtime)'!N270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O270+'Calc Cost build up (Overtime)'!O270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P270+'Calc Cost build up (Overtime)'!P270)*(Inputs!$J1023-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q270+'Calc Cost build up (Overtime)'!Q270)*(Inputs!$J1023-1)","v":0}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H271+'Calc Cost build up (Overtime)'!H271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I271+'Calc Cost build up (Overtime)'!I271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J271+'Calc Cost build up (Overtime)'!J271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K271+'Calc Cost build up (Overtime)'!K271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L271+'Calc Cost build up (Overtime)'!L271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M271+'Calc Cost build up (Overtime)'!M271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N271+'Calc Cost build up (Overtime)'!N271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O271+'Calc Cost build up (Overtime)'!O271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P271+'Calc Cost build up (Overtime)'!P271)*(Inputs!$J1024-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q271+'Calc Cost build up (Overtime)'!Q271)*(Inputs!$J1024-1)","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H272+'Calc Cost build up (Overtime)'!H272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I272+'Calc Cost build up (Overtime)'!I272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J272+'Calc Cost build up (Overtime)'!J272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K272+'Calc Cost build up (Overtime)'!K272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L272+'Calc Cost build up (Overtime)'!L272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M272+'Calc Cost build up (Overtime)'!M272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N272+'Calc Cost build up (Overtime)'!N272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O272+'Calc Cost build up (Overtime)'!O272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P272+'Calc Cost build up (Overtime)'!P272)*(Inputs!$J1025-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q272+'Calc Cost build up (Overtime)'!Q272)*(Inputs!$J1025-1)","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H273+'Calc Cost build up (Overtime)'!H273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I273+'Calc Cost build up (Overtime)'!I273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J273+'Calc Cost build up (Overtime)'!J273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K273+'Calc Cost build up (Overtime)'!K273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L273+'Calc Cost build up (Overtime)'!L273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M273+'Calc Cost build up (Overtime)'!M273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N273+'Calc Cost build up (Overtime)'!N273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O273+'Calc Cost build up (Overtime)'!O273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P273+'Calc Cost build up (Overtime)'!P273)*(Inputs!$J1026-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q273+'Calc Cost build up (Overtime)'!Q273)*(Inputs!$J1026-1)","v":0}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H274+'Calc Cost build up (Overtime)'!H274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I274+'Calc Cost build up (Overtime)'!I274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J274+'Calc Cost build up (Overtime)'!J274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K274+'Calc Cost build up (Overtime)'!K274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L274+'Calc Cost build up (Overtime)'!L274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M274+'Calc Cost build up (Overtime)'!M274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N274+'Calc Cost build up (Overtime)'!N274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O274+'Calc Cost build up (Overtime)'!O274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P274+'Calc Cost build up (Overtime)'!P274)*(Inputs!$J1027-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q274+'Calc Cost build up (Overtime)'!Q274)*(Inputs!$J1027-1)","v":0}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H275+'Calc Cost build up (Overtime)'!H275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I275+'Calc Cost build up (Overtime)'!I275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J275+'Calc Cost build up (Overtime)'!J275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K275+'Calc Cost build up (Overtime)'!K275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L275+'Calc Cost build up (Overtime)'!L275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M275+'Calc Cost build up (Overtime)'!M275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N275+'Calc Cost build up (Overtime)'!N275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O275+'Calc Cost build up (Overtime)'!O275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P275+'Calc Cost build up (Overtime)'!P275)*(Inputs!$J1028-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q275+'Calc Cost build up (Overtime)'!Q275)*(Inputs!$J1028-1)","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H276+'Calc Cost build up (Overtime)'!H276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I276+'Calc Cost build up (Overtime)'!I276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J276+'Calc Cost build up (Overtime)'!J276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K276+'Calc Cost build up (Overtime)'!K276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L276+'Calc Cost build up (Overtime)'!L276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M276+'Calc Cost build up (Overtime)'!M276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N276+'Calc Cost build up (Overtime)'!N276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O276+'Calc Cost build up (Overtime)'!O276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P276+'Calc Cost build up (Overtime)'!P276)*(Inputs!$J1029-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q276+'Calc Cost build up (Overtime)'!Q276)*(Inputs!$J1029-1)","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H277+'Calc Cost build up (Overtime)'!H277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I277+'Calc Cost build up (Overtime)'!I277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J277+'Calc Cost build up (Overtime)'!J277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K277+'Calc Cost build up (Overtime)'!K277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L277+'Calc Cost build up (Overtime)'!L277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M277+'Calc Cost build up (Overtime)'!M277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N277+'Calc Cost build up (Overtime)'!N277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O277+'Calc Cost build up (Overtime)'!O277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P277+'Calc Cost build up (Overtime)'!P277)*(Inputs!$J1030-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q277+'Calc Cost build up (Overtime)'!Q277)*(Inputs!$J1030-1)","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H278+'Calc Cost build up (Overtime)'!H278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I278+'Calc Cost build up (Overtime)'!I278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J278+'Calc Cost build up (Overtime)'!J278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K278+'Calc Cost build up (Overtime)'!K278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L278+'Calc Cost build up (Overtime)'!L278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M278+'Calc Cost build up (Overtime)'!M278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N278+'Calc Cost build up (Overtime)'!N278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O278+'Calc Cost build up (Overtime)'!O278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P278+'Calc Cost build up (Overtime)'!P278)*(Inputs!$J1031-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q278+'Calc Cost build up (Overtime)'!Q278)*(Inputs!$J1031-1)","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H279+'Calc Cost build up (Overtime)'!H279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I279+'Calc Cost build up (Overtime)'!I279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J279+'Calc Cost build up (Overtime)'!J279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K279+'Calc Cost build up (Overtime)'!K279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L279+'Calc Cost build up (Overtime)'!L279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M279+'Calc Cost build up (Overtime)'!M279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N279+'Calc Cost build up (Overtime)'!N279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O279+'Calc Cost build up (Overtime)'!O279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P279+'Calc Cost build up (Overtime)'!P279)*(Inputs!$J1032-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q279+'Calc Cost build up (Overtime)'!Q279)*(Inputs!$J1032-1)","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H280+'Calc Cost build up (Overtime)'!H280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I280+'Calc Cost build up (Overtime)'!I280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J280+'Calc Cost build up (Overtime)'!J280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K280+'Calc Cost build up (Overtime)'!K280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L280+'Calc Cost build up (Overtime)'!L280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M280+'Calc Cost build up (Overtime)'!M280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N280+'Calc Cost build up (Overtime)'!N280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O280+'Calc Cost build up (Overtime)'!O280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P280+'Calc Cost build up (Overtime)'!P280)*(Inputs!$J1033-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q280+'Calc Cost build up (Overtime)'!Q280)*(Inputs!$J1033-1)","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H281+'Calc Cost build up (Overtime)'!H281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I281+'Calc Cost build up (Overtime)'!I281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J281+'Calc Cost build up (Overtime)'!J281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K281+'Calc Cost build up (Overtime)'!K281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L281+'Calc Cost build up (Overtime)'!L281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M281+'Calc Cost build up (Overtime)'!M281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N281+'Calc Cost build up (Overtime)'!N281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O281+'Calc Cost build up (Overtime)'!O281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P281+'Calc Cost build up (Overtime)'!P281)*(Inputs!$J1034-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q281+'Calc Cost build up (Overtime)'!Q281)*(Inputs!$J1034-1)","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H282+'Calc Cost build up (Overtime)'!H282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I282+'Calc Cost build up (Overtime)'!I282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J282+'Calc Cost build up (Overtime)'!J282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K282+'Calc Cost build up (Overtime)'!K282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L282+'Calc Cost build up (Overtime)'!L282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M282+'Calc Cost build up (Overtime)'!M282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N282+'Calc Cost build up (Overtime)'!N282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O282+'Calc Cost build up (Overtime)'!O282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P282+'Calc Cost build up (Overtime)'!P282)*(Inputs!$J1035-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q282+'Calc Cost build up (Overtime)'!Q282)*(Inputs!$J1035-1)","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H283+'Calc Cost build up (Overtime)'!H283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I283+'Calc Cost build up (Overtime)'!I283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J283+'Calc Cost build up (Overtime)'!J283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K283+'Calc Cost build up (Overtime)'!K283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L283+'Calc Cost build up (Overtime)'!L283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M283+'Calc Cost build up (Overtime)'!M283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N283+'Calc Cost build up (Overtime)'!N283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O283+'Calc Cost build up (Overtime)'!O283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P283+'Calc Cost build up (Overtime)'!P283)*(Inputs!$J1036-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q283+'Calc Cost build up (Overtime)'!Q283)*(Inputs!$J1036-1)","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H284+'Calc Cost build up (Overtime)'!H284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I284+'Calc Cost build up (Overtime)'!I284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J284+'Calc Cost build up (Overtime)'!J284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K284+'Calc Cost build up (Overtime)'!K284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L284+'Calc Cost build up (Overtime)'!L284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M284+'Calc Cost build up (Overtime)'!M284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N284+'Calc Cost build up (Overtime)'!N284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O284+'Calc Cost build up (Overtime)'!O284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P284+'Calc Cost build up (Overtime)'!P284)*(Inputs!$J1037-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q284+'Calc Cost build up (Overtime)'!Q284)*(Inputs!$J1037-1)","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H285+'Calc Cost build up (Overtime)'!H285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I285+'Calc Cost build up (Overtime)'!I285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J285+'Calc Cost build up (Overtime)'!J285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K285+'Calc Cost build up (Overtime)'!K285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L285+'Calc Cost build up (Overtime)'!L285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M285+'Calc Cost build up (Overtime)'!M285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N285+'Calc Cost build up (Overtime)'!N285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O285+'Calc Cost build up (Overtime)'!O285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P285+'Calc Cost build up (Overtime)'!P285)*(Inputs!$J1038-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q285+'Calc Cost build up (Overtime)'!Q285)*(Inputs!$J1038-1)","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H286+'Calc Cost build up (Overtime)'!H286)*(Inputs!$J1039-1)","v":65.270435148901782},{"$f":"('Calc Cost build up (Labour)'!I286+'Calc Cost build up (Overtime)'!I286)*(Inputs!$J1039-1)","v":66.894313124828557},{"$f":"('Calc Cost build up (Labour)'!J286+'Calc Cost build up (Overtime)'!J286)*(Inputs!$J1039-1)","v":67.903324682685977},{"$f":"('Calc Cost build up (Labour)'!K286+'Calc Cost build up (Overtime)'!K286)*(Inputs!$J1039-1)","v":68.77044399021969},{"$f":"('Calc Cost build up (Labour)'!L286+'Calc Cost build up (Overtime)'!L286)*(Inputs!$J1039-1)","v":70.110537465499078},{"$f":"('Calc Cost build up (Labour)'!M286+'Calc Cost build up (Overtime)'!M286)*(Inputs!$J1039-1)","v":72.976518819942584},{"$f":"('Calc Cost build up (Labour)'!N286+'Calc Cost build up (Overtime)'!N286)*(Inputs!$J1039-1)","v":76.325490158459644},{"$f":"('Calc Cost build up (Labour)'!O286+'Calc Cost build up (Overtime)'!O286)*(Inputs!$J1039-1)","v":80.116918432585521},{"$f":"('Calc Cost build up (Labour)'!P286+'Calc Cost build up (Overtime)'!P286)*(Inputs!$J1039-1)","v":84.089694652465369},{"$f":"('Calc Cost build up (Labour)'!Q286+'Calc Cost build up (Overtime)'!Q286)*(Inputs!$J1039-1)","v":87.91864272312462}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H287+'Calc Cost build up (Overtime)'!H287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I287+'Calc Cost build up (Overtime)'!I287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J287+'Calc Cost build up (Overtime)'!J287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K287+'Calc Cost build up (Overtime)'!K287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L287+'Calc Cost build up (Overtime)'!L287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M287+'Calc Cost build up (Overtime)'!M287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N287+'Calc Cost build up (Overtime)'!N287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O287+'Calc Cost build up (Overtime)'!O287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P287+'Calc Cost build up (Overtime)'!P287)*(Inputs!$J1040-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q287+'Calc Cost build up (Overtime)'!Q287)*(Inputs!$J1040-1)","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H288+'Calc Cost build up (Overtime)'!H288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I288+'Calc Cost build up (Overtime)'!I288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J288+'Calc Cost build up (Overtime)'!J288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K288+'Calc Cost build up (Overtime)'!K288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L288+'Calc Cost build up (Overtime)'!L288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M288+'Calc Cost build up (Overtime)'!M288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N288+'Calc Cost build up (Overtime)'!N288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O288+'Calc Cost build up (Overtime)'!O288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P288+'Calc Cost build up (Overtime)'!P288)*(Inputs!$J1041-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q288+'Calc Cost build up (Overtime)'!Q288)*(Inputs!$J1041-1)","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H289+'Calc Cost build up (Overtime)'!H289)*(Inputs!$J1042-1)","v":21.672712035944944},{"$f":"('Calc Cost build up (Labour)'!I289+'Calc Cost build up (Overtime)'!I289)*(Inputs!$J1042-1)","v":22.211912359544542},{"$f":"('Calc Cost build up (Labour)'!J289+'Calc Cost build up (Overtime)'!J289)*(Inputs!$J1042-1)","v":22.546949453820019},{"$f":"('Calc Cost build up (Labour)'!K289+'Calc Cost build up (Overtime)'!K289)*(Inputs!$J1042-1)","v":22.834871956713005},{"$f":"('Calc Cost build up (Labour)'!L289+'Calc Cost build up (Overtime)'!L289)*(Inputs!$J1042-1)","v":23.279843097547623},{"$f":"('Calc Cost build up (Labour)'!M289+'Calc Cost build up (Overtime)'!M289)*(Inputs!$J1042-1)","v":24.231477454719315},{"$f":"('Calc Cost build up (Labour)'!N289+'Calc Cost build up (Overtime)'!N289)*(Inputs!$J1042-1)","v":25.343486150091628},{"$f":"('Calc Cost build up (Labour)'!O289+'Calc Cost build up (Overtime)'!O289)*(Inputs!$J1042-1)","v":26.602410393550617},{"$f":"('Calc Cost build up (Labour)'!P289+'Calc Cost build up (Overtime)'!P289)*(Inputs!$J1042-1)","v":27.921550288976221},{"$f":"('Calc Cost build up (Labour)'!Q289+'Calc Cost build up (Overtime)'!Q289)*(Inputs!$J1042-1)","v":29.192932787754938}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H290+'Calc Cost build up (Overtime)'!H290)*(Inputs!$J1043-1)","v":88.742408414533486},{"$f":"('Calc Cost build up (Labour)'!I290+'Calc Cost build up (Overtime)'!I290)*(Inputs!$J1043-1)","v":90.950250942721155},{"$f":"('Calc Cost build up (Labour)'!J290+'Calc Cost build up (Overtime)'!J290)*(Inputs!$J1043-1)","v":92.322114261206693},{"$f":"('Calc Cost build up (Labour)'!K290+'Calc Cost build up (Overtime)'!K290)*(Inputs!$J1043-1)","v":93.501059300530187},{"$f":"('Calc Cost build up (Labour)'!L290+'Calc Cost build up (Overtime)'!L290)*(Inputs!$J1043-1)","v":95.323065270393784},{"$f":"('Calc Cost build up (Labour)'!M290+'Calc Cost build up (Overtime)'!M290)*(Inputs!$J1043-1)","v":99.219685344769744},{"$f":"('Calc Cost build up (Labour)'!N290+'Calc Cost build up (Overtime)'!N290)*(Inputs!$J1043-1)","v":103.77298396478436},{"$f":"('Calc Cost build up (Labour)'!O290+'Calc Cost build up (Overtime)'!O290)*(Inputs!$J1043-1)","v":108.92785194765163},{"$f":"('Calc Cost build up (Labour)'!P290+'Calc Cost build up (Overtime)'!P290)*(Inputs!$J1043-1)","v":114.32928261131798},{"$f":"('Calc Cost build up (Labour)'!Q290+'Calc Cost build up (Overtime)'!Q290)*(Inputs!$J1043-1)","v":119.53516292618519}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H291+'Calc Cost build up (Overtime)'!H291)*(Inputs!$J1044-1)","v":24.476413180838168},{"$f":"('Calc Cost build up (Labour)'!I291+'Calc Cost build up (Overtime)'!I291)*(Inputs!$J1044-1)","v":25.085367421810712},{"$f":"('Calc Cost build up (Labour)'!J291+'Calc Cost build up (Overtime)'!J291)*(Inputs!$J1044-1)","v":25.463746756007243},{"$f":"('Calc Cost build up (Labour)'!K291+'Calc Cost build up (Overtime)'!K291)*(Inputs!$J1044-1)","v":25.788916496332384},{"$f":"('Calc Cost build up (Labour)'!L291+'Calc Cost build up (Overtime)'!L291)*(Inputs!$J1044-1)","v":26.291451549562154},{"$f":"('Calc Cost build up (Labour)'!M291+'Calc Cost build up (Overtime)'!M291)*(Inputs!$J1044-1)","v":27.366194557478469},{"$f":"('Calc Cost build up (Labour)'!N291+'Calc Cost build up (Overtime)'!N291)*(Inputs!$J1044-1)","v":28.622058809422366},{"$f":"('Calc Cost build up (Labour)'!O291+'Calc Cost build up (Overtime)'!O291)*(Inputs!$J1044-1)","v":30.04384441221957},{"$f":"('Calc Cost build up (Labour)'!P291+'Calc Cost build up (Overtime)'!P291)*(Inputs!$J1044-1)","v":31.533635494674517},{"$f":"('Calc Cost build up (Labour)'!Q291+'Calc Cost build up (Overtime)'!Q291)*(Inputs!$J1044-1)","v":32.969491021171741}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H292+'Calc Cost build up (Overtime)'!H292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I292+'Calc Cost build up (Overtime)'!I292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J292+'Calc Cost build up (Overtime)'!J292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K292+'Calc Cost build up (Overtime)'!K292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L292+'Calc Cost build up (Overtime)'!L292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M292+'Calc Cost build up (Overtime)'!M292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N292+'Calc Cost build up (Overtime)'!N292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O292+'Calc Cost build up (Overtime)'!O292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P292+'Calc Cost build up (Overtime)'!P292)*(Inputs!$J1045-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q292+'Calc Cost build up (Overtime)'!Q292)*(Inputs!$J1045-1)","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H293+'Calc Cost build up (Overtime)'!H293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I293+'Calc Cost build up (Overtime)'!I293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J293+'Calc Cost build up (Overtime)'!J293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K293+'Calc Cost build up (Overtime)'!K293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L293+'Calc Cost build up (Overtime)'!L293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M293+'Calc Cost build up (Overtime)'!M293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N293+'Calc Cost build up (Overtime)'!N293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O293+'Calc Cost build up (Overtime)'!O293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P293+'Calc Cost build up (Overtime)'!P293)*(Inputs!$J1046-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q293+'Calc Cost build up (Overtime)'!Q293)*(Inputs!$J1046-1)","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H294+'Calc Cost build up (Overtime)'!H294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I294+'Calc Cost build up (Overtime)'!I294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J294+'Calc Cost build up (Overtime)'!J294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K294+'Calc Cost build up (Overtime)'!K294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L294+'Calc Cost build up (Overtime)'!L294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M294+'Calc Cost build up (Overtime)'!M294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N294+'Calc Cost build up (Overtime)'!N294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O294+'Calc Cost build up (Overtime)'!O294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P294+'Calc Cost build up (Overtime)'!P294)*(Inputs!$J1047-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q294+'Calc Cost build up (Overtime)'!Q294)*(Inputs!$J1047-1)","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H295+'Calc Cost build up (Overtime)'!H295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I295+'Calc Cost build up (Overtime)'!I295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J295+'Calc Cost build up (Overtime)'!J295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K295+'Calc Cost build up (Overtime)'!K295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L295+'Calc Cost build up (Overtime)'!L295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M295+'Calc Cost build up (Overtime)'!M295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N295+'Calc Cost build up (Overtime)'!N295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O295+'Calc Cost build up (Overtime)'!O295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P295+'Calc Cost build up (Overtime)'!P295)*(Inputs!$J1048-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q295+'Calc Cost build up (Overtime)'!Q295)*(Inputs!$J1048-1)","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H296+'Calc Cost build up (Overtime)'!H296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I296+'Calc Cost build up (Overtime)'!I296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J296+'Calc Cost build up (Overtime)'!J296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K296+'Calc Cost build up (Overtime)'!K296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L296+'Calc Cost build up (Overtime)'!L296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M296+'Calc Cost build up (Overtime)'!M296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N296+'Calc Cost build up (Overtime)'!N296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O296+'Calc Cost build up (Overtime)'!O296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P296+'Calc Cost build up (Overtime)'!P296)*(Inputs!$J1049-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q296+'Calc Cost build up (Overtime)'!Q296)*(Inputs!$J1049-1)","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H297+'Calc Cost build up (Overtime)'!H297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I297+'Calc Cost build up (Overtime)'!I297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J297+'Calc Cost build up (Overtime)'!J297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K297+'Calc Cost build up (Overtime)'!K297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L297+'Calc Cost build up (Overtime)'!L297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M297+'Calc Cost build up (Overtime)'!M297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N297+'Calc Cost build up (Overtime)'!N297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O297+'Calc Cost build up (Overtime)'!O297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P297+'Calc Cost build up (Overtime)'!P297)*(Inputs!$J1050-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q297+'Calc Cost build up (Overtime)'!Q297)*(Inputs!$J1050-1)","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H298+'Calc Cost build up (Overtime)'!H298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I298+'Calc Cost build up (Overtime)'!I298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J298+'Calc Cost build up (Overtime)'!J298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K298+'Calc Cost build up (Overtime)'!K298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L298+'Calc Cost build up (Overtime)'!L298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M298+'Calc Cost build up (Overtime)'!M298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N298+'Calc Cost build up (Overtime)'!N298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O298+'Calc Cost build up (Overtime)'!O298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P298+'Calc Cost build up (Overtime)'!P298)*(Inputs!$J1051-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q298+'Calc Cost build up (Overtime)'!Q298)*(Inputs!$J1051-1)","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H299+'Calc Cost build up (Overtime)'!H299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I299+'Calc Cost build up (Overtime)'!I299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J299+'Calc Cost build up (Overtime)'!J299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K299+'Calc Cost build up (Overtime)'!K299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L299+'Calc Cost build up (Overtime)'!L299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M299+'Calc Cost build up (Overtime)'!M299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N299+'Calc Cost build up (Overtime)'!N299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O299+'Calc Cost build up (Overtime)'!O299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P299+'Calc Cost build up (Overtime)'!P299)*(Inputs!$J1052-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q299+'Calc Cost build up (Overtime)'!Q299)*(Inputs!$J1052-1)","v":0}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H300+'Calc Cost build up (Overtime)'!H300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I300+'Calc Cost build up (Overtime)'!I300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J300+'Calc Cost build up (Overtime)'!J300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K300+'Calc Cost build up (Overtime)'!K300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L300+'Calc Cost build up (Overtime)'!L300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M300+'Calc Cost build up (Overtime)'!M300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N300+'Calc Cost build up (Overtime)'!N300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O300+'Calc Cost build up (Overtime)'!O300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P300+'Calc Cost build up (Overtime)'!P300)*(Inputs!$J1053-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q300+'Calc Cost build up (Overtime)'!Q300)*(Inputs!$J1053-1)","v":0}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H301+'Calc Cost build up (Overtime)'!H301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I301+'Calc Cost build up (Overtime)'!I301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J301+'Calc Cost build up (Overtime)'!J301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K301+'Calc Cost build up (Overtime)'!K301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L301+'Calc Cost build up (Overtime)'!L301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M301+'Calc Cost build up (Overtime)'!M301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N301+'Calc Cost build up (Overtime)'!N301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O301+'Calc Cost build up (Overtime)'!O301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P301+'Calc Cost build up (Overtime)'!P301)*(Inputs!$J1054-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q301+'Calc Cost build up (Overtime)'!Q301)*(Inputs!$J1054-1)","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H302+'Calc Cost build up (Overtime)'!H302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I302+'Calc Cost build up (Overtime)'!I302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J302+'Calc Cost build up (Overtime)'!J302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K302+'Calc Cost build up (Overtime)'!K302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L302+'Calc Cost build up (Overtime)'!L302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M302+'Calc Cost build up (Overtime)'!M302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N302+'Calc Cost build up (Overtime)'!N302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O302+'Calc Cost build up (Overtime)'!O302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P302+'Calc Cost build up (Overtime)'!P302)*(Inputs!$J1055-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q302+'Calc Cost build up (Overtime)'!Q302)*(Inputs!$J1055-1)","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H303+'Calc Cost build up (Overtime)'!H303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I303+'Calc Cost build up (Overtime)'!I303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J303+'Calc Cost build up (Overtime)'!J303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K303+'Calc Cost build up (Overtime)'!K303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L303+'Calc Cost build up (Overtime)'!L303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M303+'Calc Cost build up (Overtime)'!M303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N303+'Calc Cost build up (Overtime)'!N303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O303+'Calc Cost build up (Overtime)'!O303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P303+'Calc Cost build up (Overtime)'!P303)*(Inputs!$J1056-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q303+'Calc Cost build up (Overtime)'!Q303)*(Inputs!$J1056-1)","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H304+'Calc Cost build up (Overtime)'!H304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I304+'Calc Cost build up (Overtime)'!I304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J304+'Calc Cost build up (Overtime)'!J304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K304+'Calc Cost build up (Overtime)'!K304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L304+'Calc Cost build up (Overtime)'!L304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M304+'Calc Cost build up (Overtime)'!M304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N304+'Calc Cost build up (Overtime)'!N304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O304+'Calc Cost build up (Overtime)'!O304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P304+'Calc Cost build up (Overtime)'!P304)*(Inputs!$J1057-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q304+'Calc Cost build up (Overtime)'!Q304)*(Inputs!$J1057-1)","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H305+'Calc Cost build up (Overtime)'!H305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I305+'Calc Cost build up (Overtime)'!I305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J305+'Calc Cost build up (Overtime)'!J305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K305+'Calc Cost build up (Overtime)'!K305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L305+'Calc Cost build up (Overtime)'!L305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M305+'Calc Cost build up (Overtime)'!M305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N305+'Calc Cost build up (Overtime)'!N305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O305+'Calc Cost build up (Overtime)'!O305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P305+'Calc Cost build up (Overtime)'!P305)*(Inputs!$J1058-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q305+'Calc Cost build up (Overtime)'!Q305)*(Inputs!$J1058-1)","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H306+'Calc Cost build up (Overtime)'!H306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I306+'Calc Cost build up (Overtime)'!I306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J306+'Calc Cost build up (Overtime)'!J306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K306+'Calc Cost build up (Overtime)'!K306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L306+'Calc Cost build up (Overtime)'!L306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M306+'Calc Cost build up (Overtime)'!M306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N306+'Calc Cost build up (Overtime)'!N306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O306+'Calc Cost build up (Overtime)'!O306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P306+'Calc Cost build up (Overtime)'!P306)*(Inputs!$J1059-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q306+'Calc Cost build up (Overtime)'!Q306)*(Inputs!$J1059-1)","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H307+'Calc Cost build up (Overtime)'!H307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I307+'Calc Cost build up (Overtime)'!I307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J307+'Calc Cost build up (Overtime)'!J307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K307+'Calc Cost build up (Overtime)'!K307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L307+'Calc Cost build up (Overtime)'!L307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M307+'Calc Cost build up (Overtime)'!M307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N307+'Calc Cost build up (Overtime)'!N307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O307+'Calc Cost build up (Overtime)'!O307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P307+'Calc Cost build up (Overtime)'!P307)*(Inputs!$J1060-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q307+'Calc Cost build up (Overtime)'!Q307)*(Inputs!$J1060-1)","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H308+'Calc Cost build up (Overtime)'!H308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I308+'Calc Cost build up (Overtime)'!I308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J308+'Calc Cost build up (Overtime)'!J308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K308+'Calc Cost build up (Overtime)'!K308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L308+'Calc Cost build up (Overtime)'!L308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M308+'Calc Cost build up (Overtime)'!M308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N308+'Calc Cost build up (Overtime)'!N308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O308+'Calc Cost build up (Overtime)'!O308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P308+'Calc Cost build up (Overtime)'!P308)*(Inputs!$J1061-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q308+'Calc Cost build up (Overtime)'!Q308)*(Inputs!$J1061-1)","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H309+'Calc Cost build up (Overtime)'!H309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I309+'Calc Cost build up (Overtime)'!I309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J309+'Calc Cost build up (Overtime)'!J309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K309+'Calc Cost build up (Overtime)'!K309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L309+'Calc Cost build up (Overtime)'!L309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M309+'Calc Cost build up (Overtime)'!M309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N309+'Calc Cost build up (Overtime)'!N309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O309+'Calc Cost build up (Overtime)'!O309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P309+'Calc Cost build up (Overtime)'!P309)*(Inputs!$J1062-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q309+'Calc Cost build up (Overtime)'!Q309)*(Inputs!$J1062-1)","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H310+'Calc Cost build up (Overtime)'!H310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I310+'Calc Cost build up (Overtime)'!I310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J310+'Calc Cost build up (Overtime)'!J310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K310+'Calc Cost build up (Overtime)'!K310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L310+'Calc Cost build up (Overtime)'!L310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M310+'Calc Cost build up (Overtime)'!M310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N310+'Calc Cost build up (Overtime)'!N310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O310+'Calc Cost build up (Overtime)'!O310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P310+'Calc Cost build up (Overtime)'!P310)*(Inputs!$J1063-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q310+'Calc Cost build up (Overtime)'!Q310)*(Inputs!$J1063-1)","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H311+'Calc Cost build up (Overtime)'!H311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I311+'Calc Cost build up (Overtime)'!I311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J311+'Calc Cost build up (Overtime)'!J311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K311+'Calc Cost build up (Overtime)'!K311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L311+'Calc Cost build up (Overtime)'!L311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M311+'Calc Cost build up (Overtime)'!M311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N311+'Calc Cost build up (Overtime)'!N311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O311+'Calc Cost build up (Overtime)'!O311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P311+'Calc Cost build up (Overtime)'!P311)*(Inputs!$J1064-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q311+'Calc Cost build up (Overtime)'!Q311)*(Inputs!$J1064-1)","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H312+'Calc Cost build up (Overtime)'!H312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I312+'Calc Cost build up (Overtime)'!I312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J312+'Calc Cost build up (Overtime)'!J312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K312+'Calc Cost build up (Overtime)'!K312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L312+'Calc Cost build up (Overtime)'!L312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M312+'Calc Cost build up (Overtime)'!M312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N312+'Calc Cost build up (Overtime)'!N312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O312+'Calc Cost build up (Overtime)'!O312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P312+'Calc Cost build up (Overtime)'!P312)*(Inputs!$J1065-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q312+'Calc Cost build up (Overtime)'!Q312)*(Inputs!$J1065-1)","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H313+'Calc Cost build up (Overtime)'!H313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I313+'Calc Cost build up (Overtime)'!I313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J313+'Calc Cost build up (Overtime)'!J313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K313+'Calc Cost build up (Overtime)'!K313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L313+'Calc Cost build up (Overtime)'!L313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M313+'Calc Cost build up (Overtime)'!M313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N313+'Calc Cost build up (Overtime)'!N313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O313+'Calc Cost build up (Overtime)'!O313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P313+'Calc Cost build up (Overtime)'!P313)*(Inputs!$J1066-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q313+'Calc Cost build up (Overtime)'!Q313)*(Inputs!$J1066-1)","v":0}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H314+'Calc Cost build up (Overtime)'!H314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I314+'Calc Cost build up (Overtime)'!I314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J314+'Calc Cost build up (Overtime)'!J314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K314+'Calc Cost build up (Overtime)'!K314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L314+'Calc Cost build up (Overtime)'!L314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M314+'Calc Cost build up (Overtime)'!M314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N314+'Calc Cost build up (Overtime)'!N314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O314+'Calc Cost build up (Overtime)'!O314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P314+'Calc Cost build up (Overtime)'!P314)*(Inputs!$J1067-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q314+'Calc Cost build up (Overtime)'!Q314)*(Inputs!$J1067-1)","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"('Calc Cost build up (Labour)'!H315+'Calc Cost build up (Overtime)'!H315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I315+'Calc Cost build up (Overtime)'!I315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J315+'Calc Cost build up (Overtime)'!J315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K315+'Calc Cost build up (Overtime)'!K315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L315+'Calc Cost build up (Overtime)'!L315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M315+'Calc Cost build up (Overtime)'!M315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N315+'Calc Cost build up (Overtime)'!N315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O315+'Calc Cost build up (Overtime)'!O315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P315+'Calc Cost build up (Overtime)'!P315)*(Inputs!$J1068-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q315+'Calc Cost build up (Overtime)'!Q315)*(Inputs!$J1068-1)","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"('Calc Cost build up (Labour)'!H316+'Calc Cost build up (Overtime)'!H316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I316+'Calc Cost build up (Overtime)'!I316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J316+'Calc Cost build up (Overtime)'!J316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K316+'Calc Cost build up (Overtime)'!K316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L316+'Calc Cost build up (Overtime)'!L316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M316+'Calc Cost build up (Overtime)'!M316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N316+'Calc Cost build up (Overtime)'!N316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O316+'Calc Cost build up (Overtime)'!O316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P316+'Calc Cost build up (Overtime)'!P316)*(Inputs!$J1069-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q316+'Calc Cost build up (Overtime)'!Q316)*(Inputs!$J1069-1)","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"('Calc Cost build up (Labour)'!H317+'Calc Cost build up (Overtime)'!H317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I317+'Calc Cost build up (Overtime)'!I317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J317+'Calc Cost build up (Overtime)'!J317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K317+'Calc Cost build up (Overtime)'!K317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L317+'Calc Cost build up (Overtime)'!L317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M317+'Calc Cost build up (Overtime)'!M317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N317+'Calc Cost build up (Overtime)'!N317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O317+'Calc Cost build up (Overtime)'!O317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P317+'Calc Cost build up (Overtime)'!P317)*(Inputs!$J1070-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q317+'Calc Cost build up (Overtime)'!Q317)*(Inputs!$J1070-1)","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"('Calc Cost build up (Labour)'!H318+'Calc Cost build up (Overtime)'!H318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I318+'Calc Cost build up (Overtime)'!I318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J318+'Calc Cost build up (Overtime)'!J318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K318+'Calc Cost build up (Overtime)'!K318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L318+'Calc Cost build up (Overtime)'!L318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M318+'Calc Cost build up (Overtime)'!M318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N318+'Calc Cost build up (Overtime)'!N318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O318+'Calc Cost build up (Overtime)'!O318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P318+'Calc Cost build up (Overtime)'!P318)*(Inputs!$J1071-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q318+'Calc Cost build up (Overtime)'!Q318)*(Inputs!$J1071-1)","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"('Calc Cost build up (Labour)'!H319+'Calc Cost build up (Overtime)'!H319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I319+'Calc Cost build up (Overtime)'!I319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J319+'Calc Cost build up (Overtime)'!J319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K319+'Calc Cost build up (Overtime)'!K319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L319+'Calc Cost build up (Overtime)'!L319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M319+'Calc Cost build up (Overtime)'!M319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N319+'Calc Cost build up (Overtime)'!N319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O319+'Calc Cost build up (Overtime)'!O319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P319+'Calc Cost build up (Overtime)'!P319)*(Inputs!$J1072-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q319+'Calc Cost build up (Overtime)'!Q319)*(Inputs!$J1072-1)","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"('Calc Cost build up (Labour)'!H320+'Calc Cost build up (Overtime)'!H320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I320+'Calc Cost build up (Overtime)'!I320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J320+'Calc Cost build up (Overtime)'!J320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K320+'Calc Cost build up (Overtime)'!K320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L320+'Calc Cost build up (Overtime)'!L320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M320+'Calc Cost build up (Overtime)'!M320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N320+'Calc Cost build up (Overtime)'!N320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O320+'Calc Cost build up (Overtime)'!O320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P320+'Calc Cost build up (Overtime)'!P320)*(Inputs!$J1073-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q320+'Calc Cost build up (Overtime)'!Q320)*(Inputs!$J1073-1)","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"('Calc Cost build up (Labour)'!H321+'Calc Cost build up (Overtime)'!H321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I321+'Calc Cost build up (Overtime)'!I321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J321+'Calc Cost build up (Overtime)'!J321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K321+'Calc Cost build up (Overtime)'!K321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L321+'Calc Cost build up (Overtime)'!L321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M321+'Calc Cost build up (Overtime)'!M321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N321+'Calc Cost build up (Overtime)'!N321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O321+'Calc Cost build up (Overtime)'!O321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P321+'Calc Cost build up (Overtime)'!P321)*(Inputs!$J1074-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q321+'Calc Cost build up (Overtime)'!Q321)*(Inputs!$J1074-1)","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"('Calc Cost build up (Labour)'!H322+'Calc Cost build up (Overtime)'!H322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I322+'Calc Cost build up (Overtime)'!I322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J322+'Calc Cost build up (Overtime)'!J322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K322+'Calc Cost build up (Overtime)'!K322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L322+'Calc Cost build up (Overtime)'!L322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M322+'Calc Cost build up (Overtime)'!M322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N322+'Calc Cost build up (Overtime)'!N322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O322+'Calc Cost build up (Overtime)'!O322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P322+'Calc Cost build up (Overtime)'!P322)*(Inputs!$J1075-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q322+'Calc Cost build up (Overtime)'!Q322)*(Inputs!$J1075-1)","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"('Calc Cost build up (Labour)'!H323+'Calc Cost build up (Overtime)'!H323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I323+'Calc Cost build up (Overtime)'!I323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J323+'Calc Cost build up (Overtime)'!J323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K323+'Calc Cost build up (Overtime)'!K323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L323+'Calc Cost build up (Overtime)'!L323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M323+'Calc Cost build up (Overtime)'!M323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N323+'Calc Cost build up (Overtime)'!N323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O323+'Calc Cost build up (Overtime)'!O323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P323+'Calc Cost build up (Overtime)'!P323)*(Inputs!$J1076-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q323+'Calc Cost build up (Overtime)'!Q323)*(Inputs!$J1076-1)","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"('Calc Cost build up (Labour)'!H324+'Calc Cost build up (Overtime)'!H324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I324+'Calc Cost build up (Overtime)'!I324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J324+'Calc Cost build up (Overtime)'!J324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K324+'Calc Cost build up (Overtime)'!K324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L324+'Calc Cost build up (Overtime)'!L324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M324+'Calc Cost build up (Overtime)'!M324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N324+'Calc Cost build up (Overtime)'!N324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O324+'Calc Cost build up (Overtime)'!O324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P324+'Calc Cost build up (Overtime)'!P324)*(Inputs!$J1077-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q324+'Calc Cost build up (Overtime)'!Q324)*(Inputs!$J1077-1)","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"('Calc Cost build up (Labour)'!H325+'Calc Cost build up (Overtime)'!H325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I325+'Calc Cost build up (Overtime)'!I325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J325+'Calc Cost build up (Overtime)'!J325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K325+'Calc Cost build up (Overtime)'!K325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L325+'Calc Cost build up (Overtime)'!L325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M325+'Calc Cost build up (Overtime)'!M325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N325+'Calc Cost build up (Overtime)'!N325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O325+'Calc Cost build up (Overtime)'!O325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P325+'Calc Cost build up (Overtime)'!P325)*(Inputs!$J1078-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q325+'Calc Cost build up (Overtime)'!Q325)*(Inputs!$J1078-1)","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"('Calc Cost build up (Labour)'!H326+'Calc Cost build up (Overtime)'!H326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I326+'Calc Cost build up (Overtime)'!I326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J326+'Calc Cost build up (Overtime)'!J326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K326+'Calc Cost build up (Overtime)'!K326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L326+'Calc Cost build up (Overtime)'!L326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M326+'Calc Cost build up (Overtime)'!M326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N326+'Calc Cost build up (Overtime)'!N326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O326+'Calc Cost build up (Overtime)'!O326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P326+'Calc Cost build up (Overtime)'!P326)*(Inputs!$J1079-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q326+'Calc Cost build up (Overtime)'!Q326)*(Inputs!$J1079-1)","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"('Calc Cost build up (Labour)'!H327+'Calc Cost build up (Overtime)'!H327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I327+'Calc Cost build up (Overtime)'!I327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J327+'Calc Cost build up (Overtime)'!J327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K327+'Calc Cost build up (Overtime)'!K327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L327+'Calc Cost build up (Overtime)'!L327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M327+'Calc Cost build up (Overtime)'!M327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N327+'Calc Cost build up (Overtime)'!N327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O327+'Calc Cost build up (Overtime)'!O327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P327+'Calc Cost build up (Overtime)'!P327)*(Inputs!$J1080-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q327+'Calc Cost build up (Overtime)'!Q327)*(Inputs!$J1080-1)","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"('Calc Cost build up (Labour)'!H328+'Calc Cost build up (Overtime)'!H328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I328+'Calc Cost build up (Overtime)'!I328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J328+'Calc Cost build up (Overtime)'!J328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K328+'Calc Cost build up (Overtime)'!K328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L328+'Calc Cost build up (Overtime)'!L328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M328+'Calc Cost build up (Overtime)'!M328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N328+'Calc Cost build up (Overtime)'!N328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O328+'Calc Cost build up (Overtime)'!O328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P328+'Calc Cost build up (Overtime)'!P328)*(Inputs!$J1081-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q328+'Calc Cost build up (Overtime)'!Q328)*(Inputs!$J1081-1)","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"('Calc Cost build up (Labour)'!H329+'Calc Cost build up (Overtime)'!H329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I329+'Calc Cost build up (Overtime)'!I329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J329+'Calc Cost build up (Overtime)'!J329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K329+'Calc Cost build up (Overtime)'!K329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L329+'Calc Cost build up (Overtime)'!L329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M329+'Calc Cost build up (Overtime)'!M329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N329+'Calc Cost build up (Overtime)'!N329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O329+'Calc Cost build up (Overtime)'!O329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P329+'Calc Cost build up (Overtime)'!P329)*(Inputs!$J1082-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q329+'Calc Cost build up (Overtime)'!Q329)*(Inputs!$J1082-1)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"('Calc Cost build up (Labour)'!H330+'Calc Cost build up (Overtime)'!H330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I330+'Calc Cost build up (Overtime)'!I330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J330+'Calc Cost build up (Overtime)'!J330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K330+'Calc Cost build up (Overtime)'!K330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L330+'Calc Cost build up (Overtime)'!L330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M330+'Calc Cost build up (Overtime)'!M330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N330+'Calc Cost build up (Overtime)'!N330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O330+'Calc Cost build up (Overtime)'!O330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P330+'Calc Cost build up (Overtime)'!P330)*(Inputs!$J1083-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q330+'Calc Cost build up (Overtime)'!Q330)*(Inputs!$J1083-1)","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"('Calc Cost build up (Labour)'!H331+'Calc Cost build up (Overtime)'!H331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I331+'Calc Cost build up (Overtime)'!I331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J331+'Calc Cost build up (Overtime)'!J331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K331+'Calc Cost build up (Overtime)'!K331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L331+'Calc Cost build up (Overtime)'!L331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M331+'Calc Cost build up (Overtime)'!M331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N331+'Calc Cost build up (Overtime)'!N331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O331+'Calc Cost build up (Overtime)'!O331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P331+'Calc Cost build up (Overtime)'!P331)*(Inputs!$J1084-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q331+'Calc Cost build up (Overtime)'!Q331)*(Inputs!$J1084-1)","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"('Calc Cost build up (Labour)'!H332+'Calc Cost build up (Overtime)'!H332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I332+'Calc Cost build up (Overtime)'!I332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J332+'Calc Cost build up (Overtime)'!J332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K332+'Calc Cost build up (Overtime)'!K332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L332+'Calc Cost build up (Overtime)'!L332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M332+'Calc Cost build up (Overtime)'!M332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N332+'Calc Cost build up (Overtime)'!N332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O332+'Calc Cost build up (Overtime)'!O332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P332+'Calc Cost build up (Overtime)'!P332)*(Inputs!$J1085-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q332+'Calc Cost build up (Overtime)'!Q332)*(Inputs!$J1085-1)","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"('Calc Cost build up (Labour)'!H333+'Calc Cost build up (Overtime)'!H333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I333+'Calc Cost build up (Overtime)'!I333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J333+'Calc Cost build up (Overtime)'!J333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K333+'Calc Cost build up (Overtime)'!K333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L333+'Calc Cost build up (Overtime)'!L333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M333+'Calc Cost build up (Overtime)'!M333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N333+'Calc Cost build up (Overtime)'!N333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O333+'Calc Cost build up (Overtime)'!O333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P333+'Calc Cost build up (Overtime)'!P333)*(Inputs!$J1086-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q333+'Calc Cost build up (Overtime)'!Q333)*(Inputs!$J1086-1)","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"('Calc Cost build up (Labour)'!H334+'Calc Cost build up (Overtime)'!H334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I334+'Calc Cost build up (Overtime)'!I334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J334+'Calc Cost build up (Overtime)'!J334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K334+'Calc Cost build up (Overtime)'!K334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L334+'Calc Cost build up (Overtime)'!L334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M334+'Calc Cost build up (Overtime)'!M334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N334+'Calc Cost build up (Overtime)'!N334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O334+'Calc Cost build up (Overtime)'!O334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P334+'Calc Cost build up (Overtime)'!P334)*(Inputs!$J1087-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q334+'Calc Cost build up (Overtime)'!Q334)*(Inputs!$J1087-1)","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"('Calc Cost build up (Labour)'!H335+'Calc Cost build up (Overtime)'!H335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I335+'Calc Cost build up (Overtime)'!I335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J335+'Calc Cost build up (Overtime)'!J335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K335+'Calc Cost build up (Overtime)'!K335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L335+'Calc Cost build up (Overtime)'!L335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M335+'Calc Cost build up (Overtime)'!M335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N335+'Calc Cost build up (Overtime)'!N335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O335+'Calc Cost build up (Overtime)'!O335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P335+'Calc Cost build up (Overtime)'!P335)*(Inputs!$J1088-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q335+'Calc Cost build up (Overtime)'!Q335)*(Inputs!$J1088-1)","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"('Calc Cost build up (Labour)'!H336+'Calc Cost build up (Overtime)'!H336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I336+'Calc Cost build up (Overtime)'!I336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J336+'Calc Cost build up (Overtime)'!J336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K336+'Calc Cost build up (Overtime)'!K336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L336+'Calc Cost build up (Overtime)'!L336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M336+'Calc Cost build up (Overtime)'!M336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N336+'Calc Cost build up (Overtime)'!N336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O336+'Calc Cost build up (Overtime)'!O336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P336+'Calc Cost build up (Overtime)'!P336)*(Inputs!$J1089-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q336+'Calc Cost build up (Overtime)'!Q336)*(Inputs!$J1089-1)","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"('Calc Cost build up (Labour)'!H337+'Calc Cost build up (Overtime)'!H337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I337+'Calc Cost build up (Overtime)'!I337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J337+'Calc Cost build up (Overtime)'!J337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K337+'Calc Cost build up (Overtime)'!K337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L337+'Calc Cost build up (Overtime)'!L337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M337+'Calc Cost build up (Overtime)'!M337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N337+'Calc Cost build up (Overtime)'!N337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O337+'Calc Cost build up (Overtime)'!O337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P337+'Calc Cost build up (Overtime)'!P337)*(Inputs!$J1090-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q337+'Calc Cost build up (Overtime)'!Q337)*(Inputs!$J1090-1)","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"('Calc Cost build up (Labour)'!H338+'Calc Cost build up (Overtime)'!H338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I338+'Calc Cost build up (Overtime)'!I338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J338+'Calc Cost build up (Overtime)'!J338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K338+'Calc Cost build up (Overtime)'!K338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L338+'Calc Cost build up (Overtime)'!L338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M338+'Calc Cost build up (Overtime)'!M338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N338+'Calc Cost build up (Overtime)'!N338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O338+'Calc Cost build up (Overtime)'!O338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P338+'Calc Cost build up (Overtime)'!P338)*(Inputs!$J1091-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q338+'Calc Cost build up (Overtime)'!Q338)*(Inputs!$J1091-1)","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"('Calc Cost build up (Labour)'!H339+'Calc Cost build up (Overtime)'!H339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I339+'Calc Cost build up (Overtime)'!I339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J339+'Calc Cost build up (Overtime)'!J339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K339+'Calc Cost build up (Overtime)'!K339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L339+'Calc Cost build up (Overtime)'!L339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M339+'Calc Cost build up (Overtime)'!M339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N339+'Calc Cost build up (Overtime)'!N339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O339+'Calc Cost build up (Overtime)'!O339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P339+'Calc Cost build up (Overtime)'!P339)*(Inputs!$J1092-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q339+'Calc Cost build up (Overtime)'!Q339)*(Inputs!$J1092-1)","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"('Calc Cost build up (Labour)'!H340+'Calc Cost build up (Overtime)'!H340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I340+'Calc Cost build up (Overtime)'!I340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J340+'Calc Cost build up (Overtime)'!J340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K340+'Calc Cost build up (Overtime)'!K340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L340+'Calc Cost build up (Overtime)'!L340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M340+'Calc Cost build up (Overtime)'!M340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N340+'Calc Cost build up (Overtime)'!N340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O340+'Calc Cost build up (Overtime)'!O340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P340+'Calc Cost build up (Overtime)'!P340)*(Inputs!$J1093-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q340+'Calc Cost build up (Overtime)'!Q340)*(Inputs!$J1093-1)","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"('Calc Cost build up (Labour)'!H341+'Calc Cost build up (Overtime)'!H341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I341+'Calc Cost build up (Overtime)'!I341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J341+'Calc Cost build up (Overtime)'!J341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K341+'Calc Cost build up (Overtime)'!K341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L341+'Calc Cost build up (Overtime)'!L341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M341+'Calc Cost build up (Overtime)'!M341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N341+'Calc Cost build up (Overtime)'!N341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O341+'Calc Cost build up (Overtime)'!O341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P341+'Calc Cost build up (Overtime)'!P341)*(Inputs!$J1094-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q341+'Calc Cost build up (Overtime)'!Q341)*(Inputs!$J1094-1)","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"('Calc Cost build up (Labour)'!H342+'Calc Cost build up (Overtime)'!H342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I342+'Calc Cost build up (Overtime)'!I342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J342+'Calc Cost build up (Overtime)'!J342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K342+'Calc Cost build up (Overtime)'!K342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L342+'Calc Cost build up (Overtime)'!L342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M342+'Calc Cost build up (Overtime)'!M342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N342+'Calc Cost build up (Overtime)'!N342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O342+'Calc Cost build up (Overtime)'!O342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P342+'Calc Cost build up (Overtime)'!P342)*(Inputs!$J1095-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q342+'Calc Cost build up (Overtime)'!Q342)*(Inputs!$J1095-1)","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"('Calc Cost build up (Labour)'!H343+'Calc Cost build up (Overtime)'!H343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I343+'Calc Cost build up (Overtime)'!I343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J343+'Calc Cost build up (Overtime)'!J343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K343+'Calc Cost build up (Overtime)'!K343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L343+'Calc Cost build up (Overtime)'!L343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M343+'Calc Cost build up (Overtime)'!M343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N343+'Calc Cost build up (Overtime)'!N343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O343+'Calc Cost build up (Overtime)'!O343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P343+'Calc Cost build up (Overtime)'!P343)*(Inputs!$J1096-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q343+'Calc Cost build up (Overtime)'!Q343)*(Inputs!$J1096-1)","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"('Calc Cost build up (Labour)'!H344+'Calc Cost build up (Overtime)'!H344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I344+'Calc Cost build up (Overtime)'!I344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J344+'Calc Cost build up (Overtime)'!J344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K344+'Calc Cost build up (Overtime)'!K344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L344+'Calc Cost build up (Overtime)'!L344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M344+'Calc Cost build up (Overtime)'!M344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N344+'Calc Cost build up (Overtime)'!N344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O344+'Calc Cost build up (Overtime)'!O344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P344+'Calc Cost build up (Overtime)'!P344)*(Inputs!$J1097-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q344+'Calc Cost build up (Overtime)'!Q344)*(Inputs!$J1097-1)","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"('Calc Cost build up (Labour)'!H345+'Calc Cost build up (Overtime)'!H345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I345+'Calc Cost build up (Overtime)'!I345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J345+'Calc Cost build up (Overtime)'!J345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K345+'Calc Cost build up (Overtime)'!K345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L345+'Calc Cost build up (Overtime)'!L345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M345+'Calc Cost build up (Overtime)'!M345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N345+'Calc Cost build up (Overtime)'!N345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O345+'Calc Cost build up (Overtime)'!O345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P345+'Calc Cost build up (Overtime)'!P345)*(Inputs!$J1098-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q345+'Calc Cost build up (Overtime)'!Q345)*(Inputs!$J1098-1)","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"('Calc Cost build up (Labour)'!H346+'Calc Cost build up (Overtime)'!H346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I346+'Calc Cost build up (Overtime)'!I346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J346+'Calc Cost build up (Overtime)'!J346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K346+'Calc Cost build up (Overtime)'!K346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L346+'Calc Cost build up (Overtime)'!L346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M346+'Calc Cost build up (Overtime)'!M346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N346+'Calc Cost build up (Overtime)'!N346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O346+'Calc Cost build up (Overtime)'!O346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P346+'Calc Cost build up (Overtime)'!P346)*(Inputs!$J1099-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q346+'Calc Cost build up (Overtime)'!Q346)*(Inputs!$J1099-1)","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"('Calc Cost build up (Labour)'!H347+'Calc Cost build up (Overtime)'!H347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I347+'Calc Cost build up (Overtime)'!I347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J347+'Calc Cost build up (Overtime)'!J347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K347+'Calc Cost build up (Overtime)'!K347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L347+'Calc Cost build up (Overtime)'!L347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M347+'Calc Cost build up (Overtime)'!M347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N347+'Calc Cost build up (Overtime)'!N347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O347+'Calc Cost build up (Overtime)'!O347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P347+'Calc Cost build up (Overtime)'!P347)*(Inputs!$J1100-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q347+'Calc Cost build up (Overtime)'!Q347)*(Inputs!$J1100-1)","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"('Calc Cost build up (Labour)'!H348+'Calc Cost build up (Overtime)'!H348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I348+'Calc Cost build up (Overtime)'!I348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J348+'Calc Cost build up (Overtime)'!J348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K348+'Calc Cost build up (Overtime)'!K348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L348+'Calc Cost build up (Overtime)'!L348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M348+'Calc Cost build up (Overtime)'!M348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N348+'Calc Cost build up (Overtime)'!N348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O348+'Calc Cost build up (Overtime)'!O348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P348+'Calc Cost build up (Overtime)'!P348)*(Inputs!$J1101-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q348+'Calc Cost build up (Overtime)'!Q348)*(Inputs!$J1101-1)","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"('Calc Cost build up (Labour)'!H349+'Calc Cost build up (Overtime)'!H349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I349+'Calc Cost build up (Overtime)'!I349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J349+'Calc Cost build up (Overtime)'!J349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K349+'Calc Cost build up (Overtime)'!K349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L349+'Calc Cost build up (Overtime)'!L349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M349+'Calc Cost build up (Overtime)'!M349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N349+'Calc Cost build up (Overtime)'!N349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O349+'Calc Cost build up (Overtime)'!O349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P349+'Calc Cost build up (Overtime)'!P349)*(Inputs!$J1102-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q349+'Calc Cost build up (Overtime)'!Q349)*(Inputs!$J1102-1)","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"('Calc Cost build up (Labour)'!H350+'Calc Cost build up (Overtime)'!H350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I350+'Calc Cost build up (Overtime)'!I350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J350+'Calc Cost build up (Overtime)'!J350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K350+'Calc Cost build up (Overtime)'!K350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L350+'Calc Cost build up (Overtime)'!L350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M350+'Calc Cost build up (Overtime)'!M350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N350+'Calc Cost build up (Overtime)'!N350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O350+'Calc Cost build up (Overtime)'!O350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P350+'Calc Cost build up (Overtime)'!P350)*(Inputs!$J1103-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q350+'Calc Cost build up (Overtime)'!Q350)*(Inputs!$J1103-1)","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"('Calc Cost build up (Labour)'!H351+'Calc Cost build up (Overtime)'!H351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I351+'Calc Cost build up (Overtime)'!I351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J351+'Calc Cost build up (Overtime)'!J351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K351+'Calc Cost build up (Overtime)'!K351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L351+'Calc Cost build up (Overtime)'!L351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M351+'Calc Cost build up (Overtime)'!M351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N351+'Calc Cost build up (Overtime)'!N351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O351+'Calc Cost build up (Overtime)'!O351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P351+'Calc Cost build up (Overtime)'!P351)*(Inputs!$J1104-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q351+'Calc Cost build up (Overtime)'!Q351)*(Inputs!$J1104-1)","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"('Calc Cost build up (Labour)'!H352+'Calc Cost build up (Overtime)'!H352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I352+'Calc Cost build up (Overtime)'!I352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J352+'Calc Cost build up (Overtime)'!J352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K352+'Calc Cost build up (Overtime)'!K352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L352+'Calc Cost build up (Overtime)'!L352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M352+'Calc Cost build up (Overtime)'!M352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N352+'Calc Cost build up (Overtime)'!N352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O352+'Calc Cost build up (Overtime)'!O352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P352+'Calc Cost build up (Overtime)'!P352)*(Inputs!$J1105-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q352+'Calc Cost build up (Overtime)'!Q352)*(Inputs!$J1105-1)","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"('Calc Cost build up (Labour)'!H353+'Calc Cost build up (Overtime)'!H353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I353+'Calc Cost build up (Overtime)'!I353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J353+'Calc Cost build up (Overtime)'!J353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K353+'Calc Cost build up (Overtime)'!K353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L353+'Calc Cost build up (Overtime)'!L353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M353+'Calc Cost build up (Overtime)'!M353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N353+'Calc Cost build up (Overtime)'!N353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O353+'Calc Cost build up (Overtime)'!O353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P353+'Calc Cost build up (Overtime)'!P353)*(Inputs!$J1106-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q353+'Calc Cost build up (Overtime)'!Q353)*(Inputs!$J1106-1)","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"('Calc Cost build up (Labour)'!H354+'Calc Cost build up (Overtime)'!H354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I354+'Calc Cost build up (Overtime)'!I354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J354+'Calc Cost build up (Overtime)'!J354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K354+'Calc Cost build up (Overtime)'!K354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L354+'Calc Cost build up (Overtime)'!L354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M354+'Calc Cost build up (Overtime)'!M354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N354+'Calc Cost build up (Overtime)'!N354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O354+'Calc Cost build up (Overtime)'!O354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P354+'Calc Cost build up (Overtime)'!P354)*(Inputs!$J1107-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q354+'Calc Cost build up (Overtime)'!Q354)*(Inputs!$J1107-1)","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"('Calc Cost build up (Labour)'!H355+'Calc Cost build up (Overtime)'!H355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I355+'Calc Cost build up (Overtime)'!I355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J355+'Calc Cost build up (Overtime)'!J355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K355+'Calc Cost build up (Overtime)'!K355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L355+'Calc Cost build up (Overtime)'!L355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M355+'Calc Cost build up (Overtime)'!M355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N355+'Calc Cost build up (Overtime)'!N355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O355+'Calc Cost build up (Overtime)'!O355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P355+'Calc Cost build up (Overtime)'!P355)*(Inputs!$J1108-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q355+'Calc Cost build up (Overtime)'!Q355)*(Inputs!$J1108-1)","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"('Calc Cost build up (Labour)'!H356+'Calc Cost build up (Overtime)'!H356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I356+'Calc Cost build up (Overtime)'!I356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J356+'Calc Cost build up (Overtime)'!J356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K356+'Calc Cost build up (Overtime)'!K356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L356+'Calc Cost build up (Overtime)'!L356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M356+'Calc Cost build up (Overtime)'!M356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N356+'Calc Cost build up (Overtime)'!N356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O356+'Calc Cost build up (Overtime)'!O356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P356+'Calc Cost build up (Overtime)'!P356)*(Inputs!$J1109-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q356+'Calc Cost build up (Overtime)'!Q356)*(Inputs!$J1109-1)","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"('Calc Cost build up (Labour)'!H357+'Calc Cost build up (Overtime)'!H357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!I357+'Calc Cost build up (Overtime)'!I357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!J357+'Calc Cost build up (Overtime)'!J357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!K357+'Calc Cost build up (Overtime)'!K357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!L357+'Calc Cost build up (Overtime)'!L357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!M357+'Calc Cost build up (Overtime)'!M357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!N357+'Calc Cost build up (Overtime)'!N357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!O357+'Calc Cost build up (Overtime)'!O357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!P357+'Calc Cost build up (Overtime)'!P357)*(Inputs!$J1110-1)","v":0},{"$f":"('Calc Cost build up (Labour)'!Q357+'Calc Cost build up (Overtime)'!Q357)*(Inputs!$J1110-1)","v":0}]
[]
[null,"Revenue, overheads ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":0},{"$f":"I8*Inputs!I55","v":0},{"$f":"J8*Inputs!J55","v":0},{"$f":"K8*Inputs!K55","v":0},{"$f":"L8*Inputs!L55","v":0},{"$f":"M8*Inputs!M55","v":0},{"$f":"N8*Inputs!N55","v":0},{"$f":"O8*Inputs!O55","v":0},{"$f":"P8*Inputs!P55","v":0},{"$f":"Q8*Inputs!Q55","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":0},{"$f":"I9*Inputs!I56","v":0},{"$f":"J9*Inputs!J56","v":0},{"$f":"K9*Inputs!K56","v":0},{"$f":"L9*Inputs!L56","v":0},{"$f":"M9*Inputs!M56","v":0},{"$f":"N9*Inputs!N56","v":0},{"$f":"O9*Inputs!O56","v":0},{"$f":"P9*Inputs!P56","v":0},{"$f":"Q9*Inputs!Q56","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":0},{"$f":"I10*Inputs!I57","v":0},{"$f":"J10*Inputs!J57","v":0},{"$f":"K10*Inputs!K57","v":0},{"$f":"L10*Inputs!L57","v":0},{"$f":"M10*Inputs!M57","v":0},{"$f":"N10*Inputs!N57","v":0},{"$f":"O10*Inputs!O57","v":0},{"$f":"P10*Inputs!P57","v":0},{"$f":"Q10*Inputs!Q57","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":0},{"$f":"I11*Inputs!I58","v":0},{"$f":"J11*Inputs!J58","v":0},{"$f":"K11*Inputs!K58","v":0},{"$f":"L11*Inputs!L58","v":0},{"$f":"M11*Inputs!M58","v":0},{"$f":"N11*Inputs!N58","v":0},{"$f":"O11*Inputs!O58","v":0},{"$f":"P11*Inputs!P58","v":0},{"$f":"Q11*Inputs!Q58","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":0},{"$f":"I12*Inputs!I59","v":0},{"$f":"J12*Inputs!J59","v":0},{"$f":"K12*Inputs!K59","v":0},{"$f":"L12*Inputs!L59","v":0},{"$f":"M12*Inputs!M59","v":0},{"$f":"N12*Inputs!N59","v":0},{"$f":"O12*Inputs!O59","v":0},{"$f":"P12*Inputs!P59","v":0},{"$f":"Q12*Inputs!Q59","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":0},{"$f":"J13*Inputs!J60","v":0},{"$f":"K13*Inputs!K60","v":0},{"$f":"L13*Inputs!L60","v":0},{"$f":"M13*Inputs!M60","v":0},{"$f":"N13*Inputs!N60","v":0},{"$f":"O13*Inputs!O60","v":0},{"$f":"P13*Inputs!P60","v":0},{"$f":"Q13*Inputs!Q60","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":42932.551422881945},{"$f":"I14*Inputs!I61","v":334404.5173164783},{"$f":"J14*Inputs!J61","v":422281.23244347872},{"$f":"K14*Inputs!K61","v":427673.72554410348},{"$f":"L14*Inputs!L61","v":436007.57851779659},{"$f":"M14*Inputs!M61","v":453830.71374968643},{"$f":"N14*Inputs!N61","v":474657.49580867251},{"$f":"O14*Inputs!O61","v":498235.85536324035},{"$f":"P14*Inputs!P61","v":522941.99230414291},{"$f":"Q14*Inputs!Q61","v":546753.68219997431}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":0},{"$f":"I15*Inputs!I62","v":0},{"$f":"J15*Inputs!J62","v":0},{"$f":"K15*Inputs!K62","v":0},{"$f":"L15*Inputs!L62","v":0},{"$f":"M15*Inputs!M62","v":0},{"$f":"N15*Inputs!N62","v":0},{"$f":"O15*Inputs!O62","v":0},{"$f":"P15*Inputs!P62","v":0},{"$f":"Q15*Inputs!Q62","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":0},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":0},{"$f":"K17*Inputs!K64","v":0},{"$f":"L17*Inputs!L64","v":0},{"$f":"M17*Inputs!M64","v":0},{"$f":"N17*Inputs!N64","v":0},{"$f":"O17*Inputs!O64","v":0},{"$f":"P17*Inputs!P64","v":0},{"$f":"Q17*Inputs!Q64","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":0},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":0},{"$f":"I19*Inputs!I66","v":0},{"$f":"J19*Inputs!J66","v":0},{"$f":"K19*Inputs!K66","v":0},{"$f":"L19*Inputs!L66","v":0},{"$f":"M19*Inputs!M66","v":0},{"$f":"N19*Inputs!N66","v":0},{"$f":"O19*Inputs!O66","v":0},{"$f":"P19*Inputs!P66","v":0},{"$f":"Q19*Inputs!Q66","v":0}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":0},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":0},{"$f":"I21*Inputs!I68","v":0},{"$f":"J21*Inputs!J68","v":0},{"$f":"K21*Inputs!K68","v":0},{"$f":"L21*Inputs!L68","v":0},{"$f":"M21*Inputs!M68","v":0},{"$f":"N21*Inputs!N68","v":0},{"$f":"O21*Inputs!O68","v":0},{"$f":"P21*Inputs!P68","v":0},{"$f":"Q21*Inputs!Q68","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":0},{"$f":"I23*Inputs!I70","v":0},{"$f":"J23*Inputs!J70","v":0},{"$f":"K23*Inputs!K70","v":0},{"$f":"L23*Inputs!L70","v":0},{"$f":"M23*Inputs!M70","v":0},{"$f":"N23*Inputs!N70","v":0},{"$f":"O23*Inputs!O70","v":0},{"$f":"P23*Inputs!P70","v":0},{"$f":"Q23*Inputs!Q70","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":0},{"$f":"I24*Inputs!I71","v":0},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":0},{"$f":"I25*Inputs!I72","v":0},{"$f":"J25*Inputs!J72","v":0},{"$f":"K25*Inputs!K72","v":0},{"$f":"L25*Inputs!L72","v":0},{"$f":"M25*Inputs!M72","v":0},{"$f":"N25*Inputs!N72","v":0},{"$f":"O25*Inputs!O72","v":0},{"$f":"P25*Inputs!P72","v":0},{"$f":"Q25*Inputs!Q72","v":0}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":0},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":0},{"$f":"K26*Inputs!K73","v":0},{"$f":"L26*Inputs!L73","v":0},{"$f":"M26*Inputs!M73","v":0},{"$f":"N26*Inputs!N73","v":0},{"$f":"O26*Inputs!O73","v":0},{"$f":"P26*Inputs!P73","v":0},{"$f":"Q26*Inputs!Q73","v":0}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":0},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":0},{"$f":"K27*Inputs!K74","v":0},{"$f":"L27*Inputs!L74","v":0},{"$f":"M27*Inputs!M74","v":0},{"$f":"N27*Inputs!N74","v":0},{"$f":"O27*Inputs!O74","v":0},{"$f":"P27*Inputs!P74","v":0},{"$f":"Q27*Inputs!Q74","v":0}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":0},{"$f":"I28*Inputs!I75","v":0},{"$f":"J28*Inputs!J75","v":0},{"$f":"K28*Inputs!K75","v":0},{"$f":"L28*Inputs!L75","v":0},{"$f":"M28*Inputs!M75","v":0},{"$f":"N28*Inputs!N75","v":0},{"$f":"O28*Inputs!O75","v":0},{"$f":"P28*Inputs!P75","v":0},{"$f":"Q28*Inputs!Q75","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":0},{"$f":"I29*Inputs!I76","v":0},{"$f":"J29*Inputs!J76","v":0},{"$f":"K29*Inputs!K76","v":0},{"$f":"L29*Inputs!L76","v":0},{"$f":"M29*Inputs!M76","v":0},{"$f":"N29*Inputs!N76","v":0},{"$f":"O29*Inputs!O76","v":0},{"$f":"P29*Inputs!P76","v":0},{"$f":"Q29*Inputs!Q76","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":0},{"$f":"I30*Inputs!I77","v":0},{"$f":"J30*Inputs!J77","v":0},{"$f":"K30*Inputs!K77","v":0},{"$f":"L30*Inputs!L77","v":0},{"$f":"M30*Inputs!M77","v":0},{"$f":"N30*Inputs!N77","v":0},{"$f":"O30*Inputs!O77","v":0},{"$f":"P30*Inputs!P77","v":0},{"$f":"Q30*Inputs!Q77","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":0},{"$f":"I31*Inputs!I78","v":0},{"$f":"J31*Inputs!J78","v":0},{"$f":"K31*Inputs!K78","v":0},{"$f":"L31*Inputs!L78","v":0},{"$f":"M31*Inputs!M78","v":0},{"$f":"N31*Inputs!N78","v":0},{"$f":"O31*Inputs!O78","v":0},{"$f":"P31*Inputs!P78","v":0},{"$f":"Q31*Inputs!Q78","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":0},{"$f":"I32*Inputs!I79","v":0},{"$f":"J32*Inputs!J79","v":0},{"$f":"K32*Inputs!K79","v":0},{"$f":"L32*Inputs!L79","v":0},{"$f":"M32*Inputs!M79","v":0},{"$f":"N32*Inputs!N79","v":0},{"$f":"O32*Inputs!O79","v":0},{"$f":"P32*Inputs!P79","v":0},{"$f":"Q32*Inputs!Q79","v":0}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":0},{"$f":"I33*Inputs!I80","v":0},{"$f":"J33*Inputs!J80","v":0},{"$f":"K33*Inputs!K80","v":0},{"$f":"L33*Inputs!L80","v":0},{"$f":"M33*Inputs!M80","v":0},{"$f":"N33*Inputs!N80","v":0},{"$f":"O33*Inputs!O80","v":0},{"$f":"P33*Inputs!P80","v":0},{"$f":"Q33*Inputs!Q80","v":0}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":0},{"$f":"I34*Inputs!I81","v":0},{"$f":"J34*Inputs!J81","v":0},{"$f":"K34*Inputs!K81","v":0},{"$f":"L34*Inputs!L81","v":0},{"$f":"M34*Inputs!M81","v":0},{"$f":"N34*Inputs!N81","v":0},{"$f":"O34*Inputs!O81","v":0},{"$f":"P34*Inputs!P81","v":0},{"$f":"Q34*Inputs!Q81","v":0}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":0},{"$f":"I35*Inputs!I82","v":0},{"$f":"J35*Inputs!J82","v":0},{"$f":"K35*Inputs!K82","v":0},{"$f":"L35*Inputs!L82","v":0},{"$f":"M35*Inputs!M82","v":0},{"$f":"N35*Inputs!N82","v":0},{"$f":"O35*Inputs!O82","v":0},{"$f":"P35*Inputs!P82","v":0},{"$f":"Q35*Inputs!Q82","v":0}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":0},{"$f":"J36*Inputs!J83","v":0},{"$f":"K36*Inputs!K83","v":0},{"$f":"L36*Inputs!L83","v":0},{"$f":"M36*Inputs!M83","v":0},{"$f":"N36*Inputs!N83","v":0},{"$f":"O36*Inputs!O83","v":0},{"$f":"P36*Inputs!P83","v":0},{"$f":"Q36*Inputs!Q83","v":0}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":0},{"$f":"I37*Inputs!I84","v":0},{"$f":"J37*Inputs!J84","v":0},{"$f":"K37*Inputs!K84","v":0},{"$f":"L37*Inputs!L84","v":0},{"$f":"M37*Inputs!M84","v":0},{"$f":"N37*Inputs!N84","v":0},{"$f":"O37*Inputs!O84","v":0},{"$f":"P37*Inputs!P84","v":0},{"$f":"Q37*Inputs!Q84","v":0}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":0},{"$f":"I38*Inputs!I85","v":0},{"$f":"J38*Inputs!J85","v":0},{"$f":"K38*Inputs!K85","v":0},{"$f":"L38*Inputs!L85","v":0},{"$f":"M38*Inputs!M85","v":0},{"$f":"N38*Inputs!N85","v":0},{"$f":"O38*Inputs!O85","v":0},{"$f":"P38*Inputs!P85","v":0},{"$f":"Q38*Inputs!Q85","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":0},{"$f":"I39*Inputs!I86","v":0},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":0},{"$f":"L39*Inputs!L86","v":0},{"$f":"M39*Inputs!M86","v":0},{"$f":"N39*Inputs!N86","v":0},{"$f":"O39*Inputs!O86","v":0},{"$f":"P39*Inputs!P86","v":0},{"$f":"Q39*Inputs!Q86","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":0},{"$f":"I40*Inputs!I87","v":0},{"$f":"J40*Inputs!J87","v":0},{"$f":"K40*Inputs!K87","v":0},{"$f":"L40*Inputs!L87","v":0},{"$f":"M40*Inputs!M87","v":0},{"$f":"N40*Inputs!N87","v":0},{"$f":"O40*Inputs!O87","v":0},{"$f":"P40*Inputs!P87","v":0},{"$f":"Q40*Inputs!Q87","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":0},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":0},{"$f":"I42*Inputs!I89","v":0},{"$f":"J42*Inputs!J89","v":0},{"$f":"K42*Inputs!K89","v":0},{"$f":"L42*Inputs!L89","v":0},{"$f":"M42*Inputs!M89","v":0},{"$f":"N42*Inputs!N89","v":0},{"$f":"O42*Inputs!O89","v":0},{"$f":"P42*Inputs!P89","v":0},{"$f":"Q42*Inputs!Q89","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":0},{"$f":"I43*Inputs!I90","v":0},{"$f":"J43*Inputs!J90","v":0},{"$f":"K43*Inputs!K90","v":0},{"$f":"L43*Inputs!L90","v":0},{"$f":"M43*Inputs!M90","v":0},{"$f":"N43*Inputs!N90","v":0},{"$f":"O43*Inputs!O90","v":0},{"$f":"P43*Inputs!P90","v":0},{"$f":"Q43*Inputs!Q90","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":0},{"$f":"I44*Inputs!I91","v":0},{"$f":"J44*Inputs!J91","v":0},{"$f":"K44*Inputs!K91","v":0},{"$f":"L44*Inputs!L91","v":0},{"$f":"M44*Inputs!M91","v":0},{"$f":"N44*Inputs!N91","v":0},{"$f":"O44*Inputs!O91","v":0},{"$f":"P44*Inputs!P91","v":0},{"$f":"Q44*Inputs!Q91","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":0},{"$f":"I45*Inputs!I92","v":0},{"$f":"J45*Inputs!J92","v":0},{"$f":"K45*Inputs!K92","v":0},{"$f":"L45*Inputs!L92","v":0},{"$f":"M45*Inputs!M92","v":0},{"$f":"N45*Inputs!N92","v":0},{"$f":"O45*Inputs!O92","v":0},{"$f":"P45*Inputs!P92","v":0},{"$f":"Q45*Inputs!Q92","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":0},{"$f":"I46*Inputs!I93","v":0},{"$f":"J46*Inputs!J93","v":0},{"$f":"K46*Inputs!K93","v":0},{"$f":"L46*Inputs!L93","v":0},{"$f":"M46*Inputs!M93","v":0},{"$f":"N46*Inputs!N93","v":0},{"$f":"O46*Inputs!O93","v":0},{"$f":"P46*Inputs!P93","v":0},{"$f":"Q46*Inputs!Q93","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":0},{"$f":"I47*Inputs!I94","v":0},{"$f":"J47*Inputs!J94","v":0},{"$f":"K47*Inputs!K94","v":0},{"$f":"L47*Inputs!L94","v":0},{"$f":"M47*Inputs!M94","v":0},{"$f":"N47*Inputs!N94","v":0},{"$f":"O47*Inputs!O94","v":0},{"$f":"P47*Inputs!P94","v":0},{"$f":"Q47*Inputs!Q94","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":0},{"$f":"I48*Inputs!I95","v":0},{"$f":"J48*Inputs!J95","v":0},{"$f":"K48*Inputs!K95","v":0},{"$f":"L48*Inputs!L95","v":0},{"$f":"M48*Inputs!M95","v":0},{"$f":"N48*Inputs!N95","v":0},{"$f":"O48*Inputs!O95","v":0},{"$f":"P48*Inputs!P95","v":0},{"$f":"Q48*Inputs!Q95","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":0},{"$f":"I49*Inputs!I96","v":0},{"$f":"J49*Inputs!J96","v":0},{"$f":"K49*Inputs!K96","v":0},{"$f":"L49*Inputs!L96","v":0},{"$f":"M49*Inputs!M96","v":0},{"$f":"N49*Inputs!N96","v":0},{"$f":"O49*Inputs!O96","v":0},{"$f":"P49*Inputs!P96","v":0},{"$f":"Q49*Inputs!Q96","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":0},{"$f":"I50*Inputs!I97","v":0},{"$f":"J50*Inputs!J97","v":0},{"$f":"K50*Inputs!K97","v":0},{"$f":"L50*Inputs!L97","v":0},{"$f":"M50*Inputs!M97","v":0},{"$f":"N50*Inputs!N97","v":0},{"$f":"O50*Inputs!O97","v":0},{"$f":"P50*Inputs!P97","v":0},{"$f":"Q50*Inputs!Q97","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":0},{"$f":"I51*Inputs!I98","v":0},{"$f":"J51*Inputs!J98","v":0},{"$f":"K51*Inputs!K98","v":0},{"$f":"L51*Inputs!L98","v":0},{"$f":"M51*Inputs!M98","v":0},{"$f":"N51*Inputs!N98","v":0},{"$f":"O51*Inputs!O98","v":0},{"$f":"P51*Inputs!P98","v":0},{"$f":"Q51*Inputs!Q98","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":0},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":0},{"$f":"I53*Inputs!I100","v":0},{"$f":"J53*Inputs!J100","v":0},{"$f":"K53*Inputs!K100","v":0},{"$f":"L53*Inputs!L100","v":0},{"$f":"M53*Inputs!M100","v":0},{"$f":"N53*Inputs!N100","v":0},{"$f":"O53*Inputs!O100","v":0},{"$f":"P53*Inputs!P100","v":0},{"$f":"Q53*Inputs!Q100","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":0},{"$f":"I54*Inputs!I101","v":0},{"$f":"J54*Inputs!J101","v":0},{"$f":"K54*Inputs!K101","v":0},{"$f":"L54*Inputs!L101","v":0},{"$f":"M54*Inputs!M101","v":0},{"$f":"N54*Inputs!N101","v":0},{"$f":"O54*Inputs!O101","v":0},{"$f":"P54*Inputs!P101","v":0},{"$f":"Q54*Inputs!Q101","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":0},{"$f":"I55*Inputs!I102","v":0},{"$f":"J55*Inputs!J102","v":0},{"$f":"K55*Inputs!K102","v":0},{"$f":"L55*Inputs!L102","v":0},{"$f":"M55*Inputs!M102","v":0},{"$f":"N55*Inputs!N102","v":0},{"$f":"O55*Inputs!O102","v":0},{"$f":"P55*Inputs!P102","v":0},{"$f":"Q55*Inputs!Q102","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":0},{"$f":"I56*Inputs!I103","v":0},{"$f":"J56*Inputs!J103","v":0},{"$f":"K56*Inputs!K103","v":0},{"$f":"L56*Inputs!L103","v":0},{"$f":"M56*Inputs!M103","v":0},{"$f":"N56*Inputs!N103","v":0},{"$f":"O56*Inputs!O103","v":0},{"$f":"P56*Inputs!P103","v":0},{"$f":"Q56*Inputs!Q103","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":0},{"$f":"I57*Inputs!I104","v":0},{"$f":"J57*Inputs!J104","v":0},{"$f":"K57*Inputs!K104","v":0},{"$f":"L57*Inputs!L104","v":0},{"$f":"M57*Inputs!M104","v":0},{"$f":"N57*Inputs!N104","v":0},{"$f":"O57*Inputs!O104","v":0},{"$f":"P57*Inputs!P104","v":0},{"$f":"Q57*Inputs!Q104","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":0},{"$f":"I58*Inputs!I105","v":0},{"$f":"J58*Inputs!J105","v":0},{"$f":"K58*Inputs!K105","v":0},{"$f":"L58*Inputs!L105","v":0},{"$f":"M58*Inputs!M105","v":0},{"$f":"N58*Inputs!N105","v":0},{"$f":"O58*Inputs!O105","v":0},{"$f":"P58*Inputs!P105","v":0},{"$f":"Q58*Inputs!Q105","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":0},{"$f":"I59*Inputs!I106","v":0},{"$f":"J59*Inputs!J106","v":0},{"$f":"K59*Inputs!K106","v":0},{"$f":"L59*Inputs!L106","v":0},{"$f":"M59*Inputs!M106","v":0},{"$f":"N59*Inputs!N106","v":0},{"$f":"O59*Inputs!O106","v":0},{"$f":"P59*Inputs!P106","v":0},{"$f":"Q59*Inputs!Q106","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":0},{"$f":"I60*Inputs!I107","v":0},{"$f":"J60*Inputs!J107","v":0},{"$f":"K60*Inputs!K107","v":0},{"$f":"L60*Inputs!L107","v":0},{"$f":"M60*Inputs!M107","v":0},{"$f":"N60*Inputs!N107","v":0},{"$f":"O60*Inputs!O107","v":0},{"$f":"P60*Inputs!P107","v":0},{"$f":"Q60*Inputs!Q107","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":0},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":0},{"$f":"K61*Inputs!K108","v":0},{"$f":"L61*Inputs!L108","v":0},{"$f":"M61*Inputs!M108","v":0},{"$f":"N61*Inputs!N108","v":0},{"$f":"O61*Inputs!O108","v":0},{"$f":"P61*Inputs!P108","v":0},{"$f":"Q61*Inputs!Q108","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":0},{"$f":"I62*Inputs!I109","v":0},{"$f":"J62*Inputs!J109","v":0},{"$f":"K62*Inputs!K109","v":0},{"$f":"L62*Inputs!L109","v":0},{"$f":"M62*Inputs!M109","v":0},{"$f":"N62*Inputs!N109","v":0},{"$f":"O62*Inputs!O109","v":0},{"$f":"P62*Inputs!P109","v":0},{"$f":"Q62*Inputs!Q109","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":0},{"$f":"I63*Inputs!I110","v":0},{"$f":"J63*Inputs!J110","v":0},{"$f":"K63*Inputs!K110","v":0},{"$f":"L63*Inputs!L110","v":0},{"$f":"M63*Inputs!M110","v":0},{"$f":"N63*Inputs!N110","v":0},{"$f":"O63*Inputs!O110","v":0},{"$f":"P63*Inputs!P110","v":0},{"$f":"Q63*Inputs!Q110","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":0},{"$f":"N64*Inputs!N111","v":0},{"$f":"O64*Inputs!O111","v":0},{"$f":"P64*Inputs!P111","v":0},{"$f":"Q64*Inputs!Q111","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":0},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":0},{"$f":"I66*Inputs!I113","v":0},{"$f":"J66*Inputs!J113","v":0},{"$f":"K66*Inputs!K113","v":0},{"$f":"L66*Inputs!L113","v":0},{"$f":"M66*Inputs!M113","v":0},{"$f":"N66*Inputs!N113","v":0},{"$f":"O66*Inputs!O113","v":0},{"$f":"P66*Inputs!P113","v":0},{"$f":"Q66*Inputs!Q113","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":0},{"$f":"I68*Inputs!I115","v":0},{"$f":"J68*Inputs!J115","v":0},{"$f":"K68*Inputs!K115","v":0},{"$f":"L68*Inputs!L115","v":0},{"$f":"M68*Inputs!M115","v":0},{"$f":"N68*Inputs!N115","v":0},{"$f":"O68*Inputs!O115","v":0},{"$f":"P68*Inputs!P115","v":0},{"$f":"Q68*Inputs!Q115","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":0},{"$f":"I69*Inputs!I116","v":0},{"$f":"J69*Inputs!J116","v":0},{"$f":"K69*Inputs!K116","v":0},{"$f":"L69*Inputs!L116","v":0},{"$f":"M69*Inputs!M116","v":0},{"$f":"N69*Inputs!N116","v":0},{"$f":"O69*Inputs!O116","v":0},{"$f":"P69*Inputs!P116","v":0},{"$f":"Q69*Inputs!Q116","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":0},{"$f":"I70*Inputs!I117","v":0},{"$f":"J70*Inputs!J117","v":0},{"$f":"K70*Inputs!K117","v":0},{"$f":"L70*Inputs!L117","v":0},{"$f":"M70*Inputs!M117","v":0},{"$f":"N70*Inputs!N117","v":0},{"$f":"O70*Inputs!O117","v":0},{"$f":"P70*Inputs!P117","v":0},{"$f":"Q70*Inputs!Q117","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":0},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":0},{"$f":"K71*Inputs!K118","v":0},{"$f":"L71*Inputs!L118","v":0},{"$f":"M71*Inputs!M118","v":0},{"$f":"N71*Inputs!N118","v":0},{"$f":"O71*Inputs!O118","v":0},{"$f":"P71*Inputs!P118","v":0},{"$f":"Q71*Inputs!Q118","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":0},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":0},{"$f":"L72*Inputs!L119","v":0},{"$f":"M72*Inputs!M119","v":0},{"$f":"N72*Inputs!N119","v":0},{"$f":"O72*Inputs!O119","v":0},{"$f":"P72*Inputs!P119","v":0},{"$f":"Q72*Inputs!Q119","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":0},{"$f":"I73*Inputs!I120","v":0},{"$f":"J73*Inputs!J120","v":0},{"$f":"K73*Inputs!K120","v":0},{"$f":"L73*Inputs!L120","v":0},{"$f":"M73*Inputs!M120","v":0},{"$f":"N73*Inputs!N120","v":0},{"$f":"O73*Inputs!O120","v":0},{"$f":"P73*Inputs!P120","v":0},{"$f":"Q73*Inputs!Q120","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":0},{"$f":"I74*Inputs!I121","v":0},{"$f":"J74*Inputs!J121","v":0},{"$f":"K74*Inputs!K121","v":0},{"$f":"L74*Inputs!L121","v":0},{"$f":"M74*Inputs!M121","v":0},{"$f":"N74*Inputs!N121","v":0},{"$f":"O74*Inputs!O121","v":0},{"$f":"P74*Inputs!P121","v":0},{"$f":"Q74*Inputs!Q121","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":0},{"$f":"I75*Inputs!I122","v":0},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":0},{"$f":"I76*Inputs!I123","v":0},{"$f":"J76*Inputs!J123","v":0},{"$f":"K76*Inputs!K123","v":0},{"$f":"L76*Inputs!L123","v":0},{"$f":"M76*Inputs!M123","v":0},{"$f":"N76*Inputs!N123","v":0},{"$f":"O76*Inputs!O123","v":0},{"$f":"P76*Inputs!P123","v":0},{"$f":"Q76*Inputs!Q123","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":0},{"$f":"I77*Inputs!I124","v":0},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":0},{"$f":"I78*Inputs!I125","v":0},{"$f":"J78*Inputs!J125","v":0},{"$f":"K78*Inputs!K125","v":0},{"$f":"L78*Inputs!L125","v":0},{"$f":"M78*Inputs!M125","v":0},{"$f":"N78*Inputs!N125","v":0},{"$f":"O78*Inputs!O125","v":0},{"$f":"P78*Inputs!P125","v":0},{"$f":"Q78*Inputs!Q125","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":0},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":0},{"$f":"I80*Inputs!I127","v":0},{"$f":"J80*Inputs!J127","v":0},{"$f":"K80*Inputs!K127","v":0},{"$f":"L80*Inputs!L127","v":0},{"$f":"M80*Inputs!M127","v":0},{"$f":"N80*Inputs!N127","v":0},{"$f":"O80*Inputs!O127","v":0},{"$f":"P80*Inputs!P127","v":0},{"$f":"Q80*Inputs!Q127","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":0},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":0},{"$f":"I82*Inputs!I129","v":0},{"$f":"J82*Inputs!J129","v":0},{"$f":"K82*Inputs!K129","v":0},{"$f":"L82*Inputs!L129","v":0},{"$f":"M82*Inputs!M129","v":0},{"$f":"N82*Inputs!N129","v":0},{"$f":"O82*Inputs!O129","v":0},{"$f":"P82*Inputs!P129","v":0},{"$f":"Q82*Inputs!Q129","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":0},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":0},{"$f":"L83*Inputs!L130","v":0},{"$f":"M83*Inputs!M130","v":0},{"$f":"N83*Inputs!N130","v":0},{"$f":"O83*Inputs!O130","v":0},{"$f":"P83*Inputs!P130","v":0},{"$f":"Q83*Inputs!Q130","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":0},{"$f":"I84*Inputs!I131","v":0},{"$f":"J84*Inputs!J131","v":0},{"$f":"K84*Inputs!K131","v":0},{"$f":"L84*Inputs!L131","v":0},{"$f":"M84*Inputs!M131","v":0},{"$f":"N84*Inputs!N131","v":0},{"$f":"O84*Inputs!O131","v":0},{"$f":"P84*Inputs!P131","v":0},{"$f":"Q84*Inputs!Q131","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":0},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":0},{"$f":"J86*Inputs!J133","v":0},{"$f":"K86*Inputs!K133","v":0},{"$f":"L86*Inputs!L133","v":0},{"$f":"M86*Inputs!M133","v":0},{"$f":"N86*Inputs!N133","v":0},{"$f":"O86*Inputs!O133","v":0},{"$f":"P86*Inputs!P133","v":0},{"$f":"Q86*Inputs!Q133","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":0},{"$f":"J87*Inputs!J134","v":0},{"$f":"K87*Inputs!K134","v":0},{"$f":"L87*Inputs!L134","v":0},{"$f":"M87*Inputs!M134","v":0},{"$f":"N87*Inputs!N134","v":0},{"$f":"O87*Inputs!O134","v":0},{"$f":"P87*Inputs!P134","v":0},{"$f":"Q87*Inputs!Q134","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":0},{"$f":"I89*Inputs!I136","v":0},{"$f":"J89*Inputs!J136","v":0},{"$f":"K89*Inputs!K136","v":0},{"$f":"L89*Inputs!L136","v":0},{"$f":"M89*Inputs!M136","v":0},{"$f":"N89*Inputs!N136","v":0},{"$f":"O89*Inputs!O136","v":0},{"$f":"P89*Inputs!P136","v":0},{"$f":"Q89*Inputs!Q136","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":0},{"$f":"I90*Inputs!I137","v":0},{"$f":"J90*Inputs!J137","v":0},{"$f":"K90*Inputs!K137","v":0},{"$f":"L90*Inputs!L137","v":0},{"$f":"M90*Inputs!M137","v":0},{"$f":"N90*Inputs!N137","v":0},{"$f":"O90*Inputs!O137","v":0},{"$f":"P90*Inputs!P137","v":0},{"$f":"Q90*Inputs!Q137","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":0},{"$f":"I91*Inputs!I138","v":0},{"$f":"J91*Inputs!J138","v":0},{"$f":"K91*Inputs!K138","v":0},{"$f":"L91*Inputs!L138","v":0},{"$f":"M91*Inputs!M138","v":0},{"$f":"N91*Inputs!N138","v":0},{"$f":"O91*Inputs!O138","v":0},{"$f":"P91*Inputs!P138","v":0},{"$f":"Q91*Inputs!Q138","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":0},{"$f":"I92*Inputs!I139","v":0},{"$f":"J92*Inputs!J139","v":0},{"$f":"K92*Inputs!K139","v":0},{"$f":"L92*Inputs!L139","v":0},{"$f":"M92*Inputs!M139","v":0},{"$f":"N92*Inputs!N139","v":0},{"$f":"O92*Inputs!O139","v":0},{"$f":"P92*Inputs!P139","v":0},{"$f":"Q92*Inputs!Q139","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":0},{"$f":"I93*Inputs!I140","v":0},{"$f":"J93*Inputs!J140","v":0},{"$f":"K93*Inputs!K140","v":0},{"$f":"L93*Inputs!L140","v":0},{"$f":"M93*Inputs!M140","v":0},{"$f":"N93*Inputs!N140","v":0},{"$f":"O93*Inputs!O140","v":0},{"$f":"P93*Inputs!P140","v":0},{"$f":"Q93*Inputs!Q140","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":0},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":0},{"$f":"I95*Inputs!I142","v":0},{"$f":"J95*Inputs!J142","v":0},{"$f":"K95*Inputs!K142","v":0},{"$f":"L95*Inputs!L142","v":0},{"$f":"M95*Inputs!M142","v":0},{"$f":"N95*Inputs!N142","v":0},{"$f":"O95*Inputs!O142","v":0},{"$f":"P95*Inputs!P142","v":0},{"$f":"Q95*Inputs!Q142","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":0},{"$f":"I96*Inputs!I143","v":0},{"$f":"J96*Inputs!J143","v":0},{"$f":"K96*Inputs!K143","v":0},{"$f":"L96*Inputs!L143","v":0},{"$f":"M96*Inputs!M143","v":0},{"$f":"N96*Inputs!N143","v":0},{"$f":"O96*Inputs!O143","v":0},{"$f":"P96*Inputs!P143","v":0},{"$f":"Q96*Inputs!Q143","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":0},{"$f":"I97*Inputs!I144","v":0},{"$f":"J97*Inputs!J144","v":0},{"$f":"K97*Inputs!K144","v":0},{"$f":"L97*Inputs!L144","v":0},{"$f":"M97*Inputs!M144","v":0},{"$f":"N97*Inputs!N144","v":0},{"$f":"O97*Inputs!O144","v":0},{"$f":"P97*Inputs!P144","v":0},{"$f":"Q97*Inputs!Q144","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":0},{"$f":"I98*Inputs!I145","v":0},{"$f":"J98*Inputs!J145","v":0},{"$f":"K98*Inputs!K145","v":0},{"$f":"L98*Inputs!L145","v":0},{"$f":"M98*Inputs!M145","v":0},{"$f":"N98*Inputs!N145","v":0},{"$f":"O98*Inputs!O145","v":0},{"$f":"P98*Inputs!P145","v":0},{"$f":"Q98*Inputs!Q145","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":0},{"$f":"I99*Inputs!I146","v":0},{"$f":"J99*Inputs!J146","v":0},{"$f":"K99*Inputs!K146","v":0},{"$f":"L99*Inputs!L146","v":0},{"$f":"M99*Inputs!M146","v":0},{"$f":"N99*Inputs!N146","v":0},{"$f":"O99*Inputs!O146","v":0},{"$f":"P99*Inputs!P146","v":0},{"$f":"Q99*Inputs!Q146","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":0},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":0},{"$f":"I101*Inputs!I148","v":0},{"$f":"J101*Inputs!J148","v":0},{"$f":"K101*Inputs!K148","v":0},{"$f":"L101*Inputs!L148","v":0},{"$f":"M101*Inputs!M148","v":0},{"$f":"N101*Inputs!N148","v":0},{"$f":"O101*Inputs!O148","v":0},{"$f":"P101*Inputs!P148","v":0},{"$f":"Q101*Inputs!Q148","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":0},{"$f":"I102*Inputs!I149","v":0},{"$f":"J102*Inputs!J149","v":0},{"$f":"K102*Inputs!K149","v":0},{"$f":"L102*Inputs!L149","v":0},{"$f":"M102*Inputs!M149","v":0},{"$f":"N102*Inputs!N149","v":0},{"$f":"O102*Inputs!O149","v":0},{"$f":"P102*Inputs!P149","v":0},{"$f":"Q102*Inputs!Q149","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":0},{"$f":"I103*Inputs!I150","v":0},{"$f":"J103*Inputs!J150","v":0},{"$f":"K103*Inputs!K150","v":0},{"$f":"L103*Inputs!L150","v":0},{"$f":"M103*Inputs!M150","v":0},{"$f":"N103*Inputs!N150","v":0},{"$f":"O103*Inputs!O150","v":0},{"$f":"P103*Inputs!P150","v":0},{"$f":"Q103*Inputs!Q150","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":0},{"$f":"I104*Inputs!I151","v":0},{"$f":"J104*Inputs!J151","v":0},{"$f":"K104*Inputs!K151","v":0},{"$f":"L104*Inputs!L151","v":0},{"$f":"M104*Inputs!M151","v":0},{"$f":"N104*Inputs!N151","v":0},{"$f":"O104*Inputs!O151","v":0},{"$f":"P104*Inputs!P151","v":0},{"$f":"Q104*Inputs!Q151","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":0},{"$f":"I105*Inputs!I152","v":0},{"$f":"J105*Inputs!J152","v":0},{"$f":"K105*Inputs!K152","v":0},{"$f":"L105*Inputs!L152","v":0},{"$f":"M105*Inputs!M152","v":0},{"$f":"N105*Inputs!N152","v":0},{"$f":"O105*Inputs!O152","v":0},{"$f":"P105*Inputs!P152","v":0},{"$f":"Q105*Inputs!Q152","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":0},{"$f":"I106*Inputs!I153","v":0},{"$f":"J106*Inputs!J153","v":0},{"$f":"K106*Inputs!K153","v":0},{"$f":"L106*Inputs!L153","v":0},{"$f":"M106*Inputs!M153","v":0},{"$f":"N106*Inputs!N153","v":0},{"$f":"O106*Inputs!O153","v":0},{"$f":"P106*Inputs!P153","v":0},{"$f":"Q106*Inputs!Q153","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":0},{"$f":"I107*Inputs!I154","v":0},{"$f":"J107*Inputs!J154","v":0},{"$f":"K107*Inputs!K154","v":0},{"$f":"L107*Inputs!L154","v":0},{"$f":"M107*Inputs!M154","v":0},{"$f":"N107*Inputs!N154","v":0},{"$f":"O107*Inputs!O154","v":0},{"$f":"P107*Inputs!P154","v":0},{"$f":"Q107*Inputs!Q154","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":0},{"$f":"I108*Inputs!I155","v":0},{"$f":"J108*Inputs!J155","v":0},{"$f":"K108*Inputs!K155","v":0},{"$f":"L108*Inputs!L155","v":0},{"$f":"M108*Inputs!M155","v":0},{"$f":"N108*Inputs!N155","v":0},{"$f":"O108*Inputs!O155","v":0},{"$f":"P108*Inputs!P155","v":0},{"$f":"Q108*Inputs!Q155","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":0},{"$f":"I109*Inputs!I156","v":0},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":0},{"$f":"I110*Inputs!I157","v":0},{"$f":"J110*Inputs!J157","v":0},{"$f":"K110*Inputs!K157","v":0},{"$f":"L110*Inputs!L157","v":0},{"$f":"M110*Inputs!M157","v":0},{"$f":"N110*Inputs!N157","v":0},{"$f":"O110*Inputs!O157","v":0},{"$f":"P110*Inputs!P157","v":0},{"$f":"Q110*Inputs!Q157","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":0},{"$f":"I120*Inputs!I167","v":0},{"$f":"J120*Inputs!J167","v":0},{"$f":"K120*Inputs!K167","v":0},{"$f":"L120*Inputs!L167","v":0},{"$f":"M120*Inputs!M167","v":0},{"$f":"N120*Inputs!N167","v":0},{"$f":"O120*Inputs!O167","v":0},{"$f":"P120*Inputs!P167","v":0},{"$f":"Q120*Inputs!Q167","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":0},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":0},{"$f":"I122*Inputs!I169","v":0},{"$f":"J122*Inputs!J169","v":0},{"$f":"K122*Inputs!K169","v":0},{"$f":"L122*Inputs!L169","v":0},{"$f":"M122*Inputs!M169","v":0},{"$f":"N122*Inputs!N169","v":0},{"$f":"O122*Inputs!O169","v":0},{"$f":"P122*Inputs!P169","v":0},{"$f":"Q122*Inputs!Q169","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":0},{"$f":"I123*Inputs!I170","v":0},{"$f":"J123*Inputs!J170","v":0},{"$f":"K123*Inputs!K170","v":0},{"$f":"L123*Inputs!L170","v":0},{"$f":"M123*Inputs!M170","v":0},{"$f":"N123*Inputs!N170","v":0},{"$f":"O123*Inputs!O170","v":0},{"$f":"P123*Inputs!P170","v":0},{"$f":"Q123*Inputs!Q170","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":0},{"$f":"I124*Inputs!I171","v":0},{"$f":"J124*Inputs!J171","v":0},{"$f":"K124*Inputs!K171","v":0},{"$f":"L124*Inputs!L171","v":0},{"$f":"M124*Inputs!M171","v":0},{"$f":"N124*Inputs!N171","v":0},{"$f":"O124*Inputs!O171","v":0},{"$f":"P124*Inputs!P171","v":0},{"$f":"Q124*Inputs!Q171","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":0},{"$f":"I125*Inputs!I172","v":0},{"$f":"J125*Inputs!J172","v":0},{"$f":"K125*Inputs!K172","v":0},{"$f":"L125*Inputs!L172","v":0},{"$f":"M125*Inputs!M172","v":0},{"$f":"N125*Inputs!N172","v":0},{"$f":"O125*Inputs!O172","v":0},{"$f":"P125*Inputs!P172","v":0},{"$f":"Q125*Inputs!Q172","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":0},{"$f":"I126*Inputs!I173","v":0},{"$f":"J126*Inputs!J173","v":0},{"$f":"K126*Inputs!K173","v":0},{"$f":"L126*Inputs!L173","v":0},{"$f":"M126*Inputs!M173","v":0},{"$f":"N126*Inputs!N173","v":0},{"$f":"O126*Inputs!O173","v":0},{"$f":"P126*Inputs!P173","v":0},{"$f":"Q126*Inputs!Q173","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":0},{"$f":"I127*Inputs!I174","v":0},{"$f":"J127*Inputs!J174","v":0},{"$f":"K127*Inputs!K174","v":0},{"$f":"L127*Inputs!L174","v":0},{"$f":"M127*Inputs!M174","v":0},{"$f":"N127*Inputs!N174","v":0},{"$f":"O127*Inputs!O174","v":0},{"$f":"P127*Inputs!P174","v":0},{"$f":"Q127*Inputs!Q174","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":0},{"$f":"I128*Inputs!I175","v":0},{"$f":"J128*Inputs!J175","v":0},{"$f":"K128*Inputs!K175","v":0},{"$f":"L128*Inputs!L175","v":0},{"$f":"M128*Inputs!M175","v":0},{"$f":"N128*Inputs!N175","v":0},{"$f":"O128*Inputs!O175","v":0},{"$f":"P128*Inputs!P175","v":0},{"$f":"Q128*Inputs!Q175","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":0},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":0},{"$f":"I130*Inputs!I177","v":0},{"$f":"J130*Inputs!J177","v":0},{"$f":"K130*Inputs!K177","v":0},{"$f":"L130*Inputs!L177","v":0},{"$f":"M130*Inputs!M177","v":0},{"$f":"N130*Inputs!N177","v":0},{"$f":"O130*Inputs!O177","v":0},{"$f":"P130*Inputs!P177","v":0},{"$f":"Q130*Inputs!Q177","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":0},{"$f":"I131*Inputs!I178","v":0},{"$f":"J131*Inputs!J178","v":0},{"$f":"K131*Inputs!K178","v":0},{"$f":"L131*Inputs!L178","v":0},{"$f":"M131*Inputs!M178","v":0},{"$f":"N131*Inputs!N178","v":0},{"$f":"O131*Inputs!O178","v":0},{"$f":"P131*Inputs!P178","v":0},{"$f":"Q131*Inputs!Q178","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":0},{"$f":"I132*Inputs!I179","v":0},{"$f":"J132*Inputs!J179","v":0},{"$f":"K132*Inputs!K179","v":0},{"$f":"L132*Inputs!L179","v":0},{"$f":"M132*Inputs!M179","v":0},{"$f":"N132*Inputs!N179","v":0},{"$f":"O132*Inputs!O179","v":0},{"$f":"P132*Inputs!P179","v":0},{"$f":"Q132*Inputs!Q179","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":0},{"$f":"I133*Inputs!I180","v":0},{"$f":"J133*Inputs!J180","v":0},{"$f":"K133*Inputs!K180","v":0},{"$f":"L133*Inputs!L180","v":0},{"$f":"M133*Inputs!M180","v":0},{"$f":"N133*Inputs!N180","v":0},{"$f":"O133*Inputs!O180","v":0},{"$f":"P133*Inputs!P180","v":0},{"$f":"Q133*Inputs!Q180","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":0},{"$f":"I135*Inputs!I182","v":0},{"$f":"J135*Inputs!J182","v":0},{"$f":"K135*Inputs!K182","v":0},{"$f":"L135*Inputs!L182","v":0},{"$f":"M135*Inputs!M182","v":0},{"$f":"N135*Inputs!N182","v":0},{"$f":"O135*Inputs!O182","v":0},{"$f":"P135*Inputs!P182","v":0},{"$f":"Q135*Inputs!Q182","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":0},{"$f":"I136*Inputs!I183","v":0},{"$f":"J136*Inputs!J183","v":0},{"$f":"K136*Inputs!K183","v":0},{"$f":"L136*Inputs!L183","v":0},{"$f":"M136*Inputs!M183","v":0},{"$f":"N136*Inputs!N183","v":0},{"$f":"O136*Inputs!O183","v":0},{"$f":"P136*Inputs!P183","v":0},{"$f":"Q136*Inputs!Q183","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":0},{"$f":"I137*Inputs!I184","v":0},{"$f":"J137*Inputs!J184","v":0},{"$f":"K137*Inputs!K184","v":0},{"$f":"L137*Inputs!L184","v":0},{"$f":"M137*Inputs!M184","v":0},{"$f":"N137*Inputs!N184","v":0},{"$f":"O137*Inputs!O184","v":0},{"$f":"P137*Inputs!P184","v":0},{"$f":"Q137*Inputs!Q184","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":0},{"$f":"I138*Inputs!I185","v":0},{"$f":"J138*Inputs!J185","v":0},{"$f":"K138*Inputs!K185","v":0},{"$f":"L138*Inputs!L185","v":0},{"$f":"M138*Inputs!M185","v":0},{"$f":"N138*Inputs!N185","v":0},{"$f":"O138*Inputs!O185","v":0},{"$f":"P138*Inputs!P185","v":0},{"$f":"Q138*Inputs!Q185","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":0},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":0},{"$f":"I140*Inputs!I187","v":0},{"$f":"J140*Inputs!J187","v":0},{"$f":"K140*Inputs!K187","v":0},{"$f":"L140*Inputs!L187","v":0},{"$f":"M140*Inputs!M187","v":0},{"$f":"N140*Inputs!N187","v":0},{"$f":"O140*Inputs!O187","v":0},{"$f":"P140*Inputs!P187","v":0},{"$f":"Q140*Inputs!Q187","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":0},{"$f":"K142*Inputs!K189","v":0},{"$f":"L142*Inputs!L189","v":0},{"$f":"M142*Inputs!M189","v":0},{"$f":"N142*Inputs!N189","v":0},{"$f":"O142*Inputs!O189","v":0},{"$f":"P142*Inputs!P189","v":0},{"$f":"Q142*Inputs!Q189","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":0},{"$f":"I143*Inputs!I190","v":0},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":0},{"$f":"K145*Inputs!K192","v":0},{"$f":"L145*Inputs!L192","v":0},{"$f":"M145*Inputs!M192","v":0},{"$f":"N145*Inputs!N192","v":0},{"$f":"O145*Inputs!O192","v":0},{"$f":"P145*Inputs!P192","v":0},{"$f":"Q145*Inputs!Q192","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":0},{"$f":"K151*Inputs!K198","v":0},{"$f":"L151*Inputs!L198","v":0},{"$f":"M151*Inputs!M198","v":0},{"$f":"N151*Inputs!N198","v":0},{"$f":"O151*Inputs!O198","v":0},{"$f":"P151*Inputs!P198","v":0},{"$f":"Q151*Inputs!Q198","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":0},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":0},{"$f":"I154*Inputs!I201","v":0},{"$f":"J154*Inputs!J201","v":0},{"$f":"K154*Inputs!K201","v":0},{"$f":"L154*Inputs!L201","v":0},{"$f":"M154*Inputs!M201","v":0},{"$f":"N154*Inputs!N201","v":0},{"$f":"O154*Inputs!O201","v":0},{"$f":"P154*Inputs!P201","v":0},{"$f":"Q154*Inputs!Q201","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":0},{"$f":"I155*Inputs!I202","v":0},{"$f":"J155*Inputs!J202","v":0},{"$f":"K155*Inputs!K202","v":0},{"$f":"L155*Inputs!L202","v":0},{"$f":"M155*Inputs!M202","v":0},{"$f":"N155*Inputs!N202","v":0},{"$f":"O155*Inputs!O202","v":0},{"$f":"P155*Inputs!P202","v":0},{"$f":"Q155*Inputs!Q202","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":0},{"$f":"I156*Inputs!I203","v":0},{"$f":"J156*Inputs!J203","v":0},{"$f":"K156*Inputs!K203","v":0},{"$f":"L156*Inputs!L203","v":0},{"$f":"M156*Inputs!M203","v":0},{"$f":"N156*Inputs!N203","v":0},{"$f":"O156*Inputs!O203","v":0},{"$f":"P156*Inputs!P203","v":0},{"$f":"Q156*Inputs!Q203","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":0},{"$f":"I157*Inputs!I204","v":0},{"$f":"J157*Inputs!J204","v":0},{"$f":"K157*Inputs!K204","v":0},{"$f":"L157*Inputs!L204","v":0},{"$f":"M157*Inputs!M204","v":0},{"$f":"N157*Inputs!N204","v":0},{"$f":"O157*Inputs!O204","v":0},{"$f":"P157*Inputs!P204","v":0},{"$f":"Q157*Inputs!Q204","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":0},{"$f":"J158*Inputs!J205","v":0},{"$f":"K158*Inputs!K205","v":0},{"$f":"L158*Inputs!L205","v":0},{"$f":"M158*Inputs!M205","v":0},{"$f":"N158*Inputs!N205","v":0},{"$f":"O158*Inputs!O205","v":0},{"$f":"P158*Inputs!P205","v":0},{"$f":"Q158*Inputs!Q205","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":0},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":0},{"$f":"I161*Inputs!I208","v":0},{"$f":"J161*Inputs!J208","v":0},{"$f":"K161*Inputs!K208","v":0},{"$f":"L161*Inputs!L208","v":0},{"$f":"M161*Inputs!M208","v":0},{"$f":"N161*Inputs!N208","v":0},{"$f":"O161*Inputs!O208","v":0},{"$f":"P161*Inputs!P208","v":0},{"$f":"Q161*Inputs!Q208","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":0},{"$f":"I162*Inputs!I209","v":0},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":0},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":0},{"$f":"I164*Inputs!I211","v":0},{"$f":"J164*Inputs!J211","v":0},{"$f":"K164*Inputs!K211","v":0},{"$f":"L164*Inputs!L211","v":0},{"$f":"M164*Inputs!M211","v":0},{"$f":"N164*Inputs!N211","v":0},{"$f":"O164*Inputs!O211","v":0},{"$f":"P164*Inputs!P211","v":0},{"$f":"Q164*Inputs!Q211","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":0},{"$f":"I165*Inputs!I212","v":0},{"$f":"J165*Inputs!J212","v":0},{"$f":"K165*Inputs!K212","v":0},{"$f":"L165*Inputs!L212","v":0},{"$f":"M165*Inputs!M212","v":0},{"$f":"N165*Inputs!N212","v":0},{"$f":"O165*Inputs!O212","v":0},{"$f":"P165*Inputs!P212","v":0},{"$f":"Q165*Inputs!Q212","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":0},{"$f":"I166*Inputs!I213","v":0},{"$f":"J166*Inputs!J213","v":0},{"$f":"K166*Inputs!K213","v":0},{"$f":"L166*Inputs!L213","v":0},{"$f":"M166*Inputs!M213","v":0},{"$f":"N166*Inputs!N213","v":0},{"$f":"O166*Inputs!O213","v":0},{"$f":"P166*Inputs!P213","v":0},{"$f":"Q166*Inputs!Q213","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":0},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":0},{"$f":"I168*Inputs!I215","v":0},{"$f":"J168*Inputs!J215","v":0},{"$f":"K168*Inputs!K215","v":0},{"$f":"L168*Inputs!L215","v":0},{"$f":"M168*Inputs!M215","v":0},{"$f":"N168*Inputs!N215","v":0},{"$f":"O168*Inputs!O215","v":0},{"$f":"P168*Inputs!P215","v":0},{"$f":"Q168*Inputs!Q215","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":0},{"$f":"I170*Inputs!I217","v":0},{"$f":"J170*Inputs!J217","v":0},{"$f":"K170*Inputs!K217","v":0},{"$f":"L170*Inputs!L217","v":0},{"$f":"M170*Inputs!M217","v":0},{"$f":"N170*Inputs!N217","v":0},{"$f":"O170*Inputs!O217","v":0},{"$f":"P170*Inputs!P217","v":0},{"$f":"Q170*Inputs!Q217","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":0},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":0},{"$f":"I172*Inputs!I219","v":0},{"$f":"J172*Inputs!J219","v":0},{"$f":"K172*Inputs!K219","v":0},{"$f":"L172*Inputs!L219","v":0},{"$f":"M172*Inputs!M219","v":0},{"$f":"N172*Inputs!N219","v":0},{"$f":"O172*Inputs!O219","v":0},{"$f":"P172*Inputs!P219","v":0},{"$f":"Q172*Inputs!Q219","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":0},{"$f":"K173*Inputs!K220","v":0},{"$f":"L173*Inputs!L220","v":0},{"$f":"M173*Inputs!M220","v":0},{"$f":"N173*Inputs!N220","v":0},{"$f":"O173*Inputs!O220","v":0},{"$f":"P173*Inputs!P220","v":0},{"$f":"Q173*Inputs!Q220","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":0},{"$f":"I174*Inputs!I221","v":0},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":0},{"$f":"I175*Inputs!I222","v":0},{"$f":"J175*Inputs!J222","v":0},{"$f":"K175*Inputs!K222","v":0},{"$f":"L175*Inputs!L222","v":0},{"$f":"M175*Inputs!M222","v":0},{"$f":"N175*Inputs!N222","v":0},{"$f":"O175*Inputs!O222","v":0},{"$f":"P175*Inputs!P222","v":0},{"$f":"Q175*Inputs!Q222","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":0},{"$f":"I185*Inputs!I232","v":0},{"$f":"J185*Inputs!J232","v":0},{"$f":"K185*Inputs!K232","v":0},{"$f":"L185*Inputs!L232","v":0},{"$f":"M185*Inputs!M232","v":0},{"$f":"N185*Inputs!N232","v":0},{"$f":"O185*Inputs!O232","v":0},{"$f":"P185*Inputs!P232","v":0},{"$f":"Q185*Inputs!Q232","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":0},{"$f":"I186*Inputs!I233","v":0},{"$f":"J186*Inputs!J233","v":0},{"$f":"K186*Inputs!K233","v":0},{"$f":"L186*Inputs!L233","v":0},{"$f":"M186*Inputs!M233","v":0},{"$f":"N186*Inputs!N233","v":0},{"$f":"O186*Inputs!O233","v":0},{"$f":"P186*Inputs!P233","v":0},{"$f":"Q186*Inputs!Q233","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":0},{"$f":"I187*Inputs!I234","v":0},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":0},{"$f":"K188*Inputs!K235","v":0},{"$f":"L188*Inputs!L235","v":0},{"$f":"M188*Inputs!M235","v":0},{"$f":"N188*Inputs!N235","v":0},{"$f":"O188*Inputs!O235","v":0},{"$f":"P188*Inputs!P235","v":0},{"$f":"Q188*Inputs!Q235","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":0},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":0},{"$f":"K190*Inputs!K237","v":0},{"$f":"L190*Inputs!L237","v":0},{"$f":"M190*Inputs!M237","v":0},{"$f":"N190*Inputs!N237","v":0},{"$f":"O190*Inputs!O237","v":0},{"$f":"P190*Inputs!P237","v":0},{"$f":"Q190*Inputs!Q237","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":0},{"$f":"I194*Inputs!I241","v":0},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":0},{"$f":"I195*Inputs!I242","v":0},{"$f":"J195*Inputs!J242","v":0},{"$f":"K195*Inputs!K242","v":0},{"$f":"L195*Inputs!L242","v":0},{"$f":"M195*Inputs!M242","v":0},{"$f":"N195*Inputs!N242","v":0},{"$f":"O195*Inputs!O242","v":0},{"$f":"P195*Inputs!P242","v":0},{"$f":"Q195*Inputs!Q242","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":0},{"$f":"I196*Inputs!I243","v":0},{"$f":"J196*Inputs!J243","v":0},{"$f":"K196*Inputs!K243","v":0},{"$f":"L196*Inputs!L243","v":0},{"$f":"M196*Inputs!M243","v":0},{"$f":"N196*Inputs!N243","v":0},{"$f":"O196*Inputs!O243","v":0},{"$f":"P196*Inputs!P243","v":0},{"$f":"Q196*Inputs!Q243","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":0},{"$f":"K197*Inputs!K244","v":0},{"$f":"L197*Inputs!L244","v":0},{"$f":"M197*Inputs!M244","v":0},{"$f":"N197*Inputs!N244","v":0},{"$f":"O197*Inputs!O244","v":0},{"$f":"P197*Inputs!P244","v":0},{"$f":"Q197*Inputs!Q244","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":0},{"$f":"I198*Inputs!I245","v":0},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":0},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":0},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":0},{"$f":"I201*Inputs!I248","v":0},{"$f":"J201*Inputs!J248","v":0},{"$f":"K201*Inputs!K248","v":0},{"$f":"L201*Inputs!L248","v":0},{"$f":"M201*Inputs!M248","v":0},{"$f":"N201*Inputs!N248","v":0},{"$f":"O201*Inputs!O248","v":0},{"$f":"P201*Inputs!P248","v":0},{"$f":"Q201*Inputs!Q248","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":0},{"$f":"I203*Inputs!I250","v":0},{"$f":"J203*Inputs!J250","v":0},{"$f":"K203*Inputs!K250","v":0},{"$f":"L203*Inputs!L250","v":0},{"$f":"M203*Inputs!M250","v":0},{"$f":"N203*Inputs!N250","v":0},{"$f":"O203*Inputs!O250","v":0},{"$f":"P203*Inputs!P250","v":0},{"$f":"Q203*Inputs!Q250","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":0},{"$f":"I204*Inputs!I251","v":0},{"$f":"J204*Inputs!J251","v":0},{"$f":"K204*Inputs!K251","v":0},{"$f":"L204*Inputs!L251","v":0},{"$f":"M204*Inputs!M251","v":0},{"$f":"N204*Inputs!N251","v":0},{"$f":"O204*Inputs!O251","v":0},{"$f":"P204*Inputs!P251","v":0},{"$f":"Q204*Inputs!Q251","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":0},{"$f":"I206*Inputs!I253","v":0},{"$f":"J206*Inputs!J253","v":0},{"$f":"K206*Inputs!K253","v":0},{"$f":"L206*Inputs!L253","v":0},{"$f":"M206*Inputs!M253","v":0},{"$f":"N206*Inputs!N253","v":0},{"$f":"O206*Inputs!O253","v":0},{"$f":"P206*Inputs!P253","v":0},{"$f":"Q206*Inputs!Q253","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":0},{"$f":"J207*Inputs!J254","v":0},{"$f":"K207*Inputs!K254","v":0},{"$f":"L207*Inputs!L254","v":0},{"$f":"M207*Inputs!M254","v":0},{"$f":"N207*Inputs!N254","v":0},{"$f":"O207*Inputs!O254","v":0},{"$f":"P207*Inputs!P254","v":0},{"$f":"Q207*Inputs!Q254","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":0},{"$f":"I208*Inputs!I255","v":0},{"$f":"J208*Inputs!J255","v":0},{"$f":"K208*Inputs!K255","v":0},{"$f":"L208*Inputs!L255","v":0},{"$f":"M208*Inputs!M255","v":0},{"$f":"N208*Inputs!N255","v":0},{"$f":"O208*Inputs!O255","v":0},{"$f":"P208*Inputs!P255","v":0},{"$f":"Q208*Inputs!Q255","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":0},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":0},{"$f":"K209*Inputs!K256","v":0},{"$f":"L209*Inputs!L256","v":0},{"$f":"M209*Inputs!M256","v":0},{"$f":"N209*Inputs!N256","v":0},{"$f":"O209*Inputs!O256","v":0},{"$f":"P209*Inputs!P256","v":0},{"$f":"Q209*Inputs!Q256","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":0},{"$f":"I210*Inputs!I257","v":0},{"$f":"J210*Inputs!J257","v":0},{"$f":"K210*Inputs!K257","v":0},{"$f":"L210*Inputs!L257","v":0},{"$f":"M210*Inputs!M257","v":0},{"$f":"N210*Inputs!N257","v":0},{"$f":"O210*Inputs!O257","v":0},{"$f":"P210*Inputs!P257","v":0},{"$f":"Q210*Inputs!Q257","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":0},{"$f":"K211*Inputs!K258","v":0},{"$f":"L211*Inputs!L258","v":0},{"$f":"M211*Inputs!M258","v":0},{"$f":"N211*Inputs!N258","v":0},{"$f":"O211*Inputs!O258","v":0},{"$f":"P211*Inputs!P258","v":0},{"$f":"Q211*Inputs!Q258","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":0},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":0},{"$f":"I216*Inputs!I263","v":0},{"$f":"J216*Inputs!J263","v":0},{"$f":"K216*Inputs!K263","v":0},{"$f":"L216*Inputs!L263","v":0},{"$f":"M216*Inputs!M263","v":0},{"$f":"N216*Inputs!N263","v":0},{"$f":"O216*Inputs!O263","v":0},{"$f":"P216*Inputs!P263","v":0},{"$f":"Q216*Inputs!Q263","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":0},{"$f":"I217*Inputs!I264","v":0},{"$f":"J217*Inputs!J264","v":0},{"$f":"K217*Inputs!K264","v":0},{"$f":"L217*Inputs!L264","v":0},{"$f":"M217*Inputs!M264","v":0},{"$f":"N217*Inputs!N264","v":0},{"$f":"O217*Inputs!O264","v":0},{"$f":"P217*Inputs!P264","v":0},{"$f":"Q217*Inputs!Q264","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":0},{"$f":"I218*Inputs!I265","v":0},{"$f":"J218*Inputs!J265","v":0},{"$f":"K218*Inputs!K265","v":0},{"$f":"L218*Inputs!L265","v":0},{"$f":"M218*Inputs!M265","v":0},{"$f":"N218*Inputs!N265","v":0},{"$f":"O218*Inputs!O265","v":0},{"$f":"P218*Inputs!P265","v":0},{"$f":"Q218*Inputs!Q265","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":0},{"$f":"I219*Inputs!I266","v":0},{"$f":"J219*Inputs!J266","v":0},{"$f":"K219*Inputs!K266","v":0},{"$f":"L219*Inputs!L266","v":0},{"$f":"M219*Inputs!M266","v":0},{"$f":"N219*Inputs!N266","v":0},{"$f":"O219*Inputs!O266","v":0},{"$f":"P219*Inputs!P266","v":0},{"$f":"Q219*Inputs!Q266","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":0},{"$f":"I220*Inputs!I267","v":0},{"$f":"J220*Inputs!J267","v":0},{"$f":"K220*Inputs!K267","v":0},{"$f":"L220*Inputs!L267","v":0},{"$f":"M220*Inputs!M267","v":0},{"$f":"N220*Inputs!N267","v":0},{"$f":"O220*Inputs!O267","v":0},{"$f":"P220*Inputs!P267","v":0},{"$f":"Q220*Inputs!Q267","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":0},{"$f":"I221*Inputs!I268","v":0},{"$f":"J221*Inputs!J268","v":0},{"$f":"K221*Inputs!K268","v":0},{"$f":"L221*Inputs!L268","v":0},{"$f":"M221*Inputs!M268","v":0},{"$f":"N221*Inputs!N268","v":0},{"$f":"O221*Inputs!O268","v":0},{"$f":"P221*Inputs!P268","v":0},{"$f":"Q221*Inputs!Q268","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":0},{"$f":"I222*Inputs!I269","v":0},{"$f":"J222*Inputs!J269","v":0},{"$f":"K222*Inputs!K269","v":0},{"$f":"L222*Inputs!L269","v":0},{"$f":"M222*Inputs!M269","v":0},{"$f":"N222*Inputs!N269","v":0},{"$f":"O222*Inputs!O269","v":0},{"$f":"P222*Inputs!P269","v":0},{"$f":"Q222*Inputs!Q269","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":0},{"$f":"I223*Inputs!I270","v":0},{"$f":"J223*Inputs!J270","v":0},{"$f":"K223*Inputs!K270","v":0},{"$f":"L223*Inputs!L270","v":0},{"$f":"M223*Inputs!M270","v":0},{"$f":"N223*Inputs!N270","v":0},{"$f":"O223*Inputs!O270","v":0},{"$f":"P223*Inputs!P270","v":0},{"$f":"Q223*Inputs!Q270","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":0},{"$f":"I224*Inputs!I271","v":0},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":0},{"$f":"I225*Inputs!I272","v":0},{"$f":"J225*Inputs!J272","v":0},{"$f":"K225*Inputs!K272","v":0},{"$f":"L225*Inputs!L272","v":0},{"$f":"M225*Inputs!M272","v":0},{"$f":"N225*Inputs!N272","v":0},{"$f":"O225*Inputs!O272","v":0},{"$f":"P225*Inputs!P272","v":0},{"$f":"Q225*Inputs!Q272","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":0},{"$f":"I226*Inputs!I273","v":0},{"$f":"J226*Inputs!J273","v":0},{"$f":"K226*Inputs!K273","v":0},{"$f":"L226*Inputs!L273","v":0},{"$f":"M226*Inputs!M273","v":0},{"$f":"N226*Inputs!N273","v":0},{"$f":"O226*Inputs!O273","v":0},{"$f":"P226*Inputs!P273","v":0},{"$f":"Q226*Inputs!Q273","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":0},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":0},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":0},{"$f":"I233*Inputs!I280","v":0},{"$f":"J233*Inputs!J280","v":0},{"$f":"K233*Inputs!K280","v":0},{"$f":"L233*Inputs!L280","v":0},{"$f":"M233*Inputs!M280","v":0},{"$f":"N233*Inputs!N280","v":0},{"$f":"O233*Inputs!O280","v":0},{"$f":"P233*Inputs!P280","v":0},{"$f":"Q233*Inputs!Q280","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":0},{"$f":"I234*Inputs!I281","v":0},{"$f":"J234*Inputs!J281","v":0},{"$f":"K234*Inputs!K281","v":0},{"$f":"L234*Inputs!L281","v":0},{"$f":"M234*Inputs!M281","v":0},{"$f":"N234*Inputs!N281","v":0},{"$f":"O234*Inputs!O281","v":0},{"$f":"P234*Inputs!P281","v":0},{"$f":"Q234*Inputs!Q281","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":0},{"$f":"N236*Inputs!N283","v":0},{"$f":"O236*Inputs!O283","v":0},{"$f":"P236*Inputs!P283","v":0},{"$f":"Q236*Inputs!Q283","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":0},{"$f":"I237*Inputs!I284","v":0},{"$f":"J237*Inputs!J284","v":0},{"$f":"K237*Inputs!K284","v":0},{"$f":"L237*Inputs!L284","v":0},{"$f":"M237*Inputs!M284","v":0},{"$f":"N237*Inputs!N284","v":0},{"$f":"O237*Inputs!O284","v":0},{"$f":"P237*Inputs!P284","v":0},{"$f":"Q237*Inputs!Q284","v":0}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":0},{"$f":"I238*Inputs!I285","v":0},{"$f":"J238*Inputs!J285","v":0},{"$f":"K238*Inputs!K285","v":0},{"$f":"L238*Inputs!L285","v":0},{"$f":"M238*Inputs!M285","v":0},{"$f":"N238*Inputs!N285","v":0},{"$f":"O238*Inputs!O285","v":0},{"$f":"P238*Inputs!P285","v":0},{"$f":"Q238*Inputs!Q285","v":0}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":0},{"$f":"I239*Inputs!I286","v":0},{"$f":"J239*Inputs!J286","v":0},{"$f":"K239*Inputs!K286","v":0},{"$f":"L239*Inputs!L286","v":0},{"$f":"M239*Inputs!M286","v":0},{"$f":"N239*Inputs!N286","v":0},{"$f":"O239*Inputs!O286","v":0},{"$f":"P239*Inputs!P286","v":0},{"$f":"Q239*Inputs!Q286","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":0},{"$f":"I241*Inputs!I288","v":0},{"$f":"J241*Inputs!J288","v":0},{"$f":"K241*Inputs!K288","v":0},{"$f":"L241*Inputs!L288","v":0},{"$f":"M241*Inputs!M288","v":0},{"$f":"N241*Inputs!N288","v":0},{"$f":"O241*Inputs!O288","v":0},{"$f":"P241*Inputs!P288","v":0},{"$f":"Q241*Inputs!Q288","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":0},{"$f":"K242*Inputs!K289","v":0},{"$f":"L242*Inputs!L289","v":0},{"$f":"M242*Inputs!M289","v":0},{"$f":"N242*Inputs!N289","v":0},{"$f":"O242*Inputs!O289","v":0},{"$f":"P242*Inputs!P289","v":0},{"$f":"Q242*Inputs!Q289","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":0},{"$f":"K243*Inputs!K290","v":0},{"$f":"L243*Inputs!L290","v":0},{"$f":"M243*Inputs!M290","v":0},{"$f":"N243*Inputs!N290","v":0},{"$f":"O243*Inputs!O290","v":0},{"$f":"P243*Inputs!P290","v":0},{"$f":"Q243*Inputs!Q290","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":0},{"$f":"I245*Inputs!I292","v":0},{"$f":"J245*Inputs!J292","v":0},{"$f":"K245*Inputs!K292","v":0},{"$f":"L245*Inputs!L292","v":0},{"$f":"M245*Inputs!M292","v":0},{"$f":"N245*Inputs!N292","v":0},{"$f":"O245*Inputs!O292","v":0},{"$f":"P245*Inputs!P292","v":0},{"$f":"Q245*Inputs!Q292","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":0},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":0},{"$f":"I249*Inputs!I296","v":0},{"$f":"J249*Inputs!J296","v":0},{"$f":"K249*Inputs!K296","v":0},{"$f":"L249*Inputs!L296","v":0},{"$f":"M249*Inputs!M296","v":0},{"$f":"N249*Inputs!N296","v":0},{"$f":"O249*Inputs!O296","v":0},{"$f":"P249*Inputs!P296","v":0},{"$f":"Q249*Inputs!Q296","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":0},{"$f":"J250*Inputs!J297","v":0},{"$f":"K250*Inputs!K297","v":0},{"$f":"L250*Inputs!L297","v":0},{"$f":"M250*Inputs!M297","v":0},{"$f":"N250*Inputs!N297","v":0},{"$f":"O250*Inputs!O297","v":0},{"$f":"P250*Inputs!P297","v":0},{"$f":"Q250*Inputs!Q297","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":0},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":0},{"$f":"I252*Inputs!I299","v":0},{"$f":"J252*Inputs!J299","v":0},{"$f":"K252*Inputs!K299","v":0},{"$f":"L252*Inputs!L299","v":0},{"$f":"M252*Inputs!M299","v":0},{"$f":"N252*Inputs!N299","v":0},{"$f":"O252*Inputs!O299","v":0},{"$f":"P252*Inputs!P299","v":0},{"$f":"Q252*Inputs!Q299","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":0},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":0},{"$f":"I254*Inputs!I301","v":0},{"$f":"J254*Inputs!J301","v":0},{"$f":"K254*Inputs!K301","v":0},{"$f":"L254*Inputs!L301","v":0},{"$f":"M254*Inputs!M301","v":0},{"$f":"N254*Inputs!N301","v":0},{"$f":"O254*Inputs!O301","v":0},{"$f":"P254*Inputs!P301","v":0},{"$f":"Q254*Inputs!Q301","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":0},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":0},{"$f":"I256*Inputs!I303","v":0},{"$f":"J256*Inputs!J303","v":0},{"$f":"K256*Inputs!K303","v":0},{"$f":"L256*Inputs!L303","v":0},{"$f":"M256*Inputs!M303","v":0},{"$f":"N256*Inputs!N303","v":0},{"$f":"O256*Inputs!O303","v":0},{"$f":"P256*Inputs!P303","v":0},{"$f":"Q256*Inputs!Q303","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":0},{"$f":"N257*Inputs!N304","v":0},{"$f":"O257*Inputs!O304","v":0},{"$f":"P257*Inputs!P304","v":0},{"$f":"Q257*Inputs!Q304","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":0},{"$f":"I258*Inputs!I305","v":0},{"$f":"J258*Inputs!J305","v":0},{"$f":"K258*Inputs!K305","v":0},{"$f":"L258*Inputs!L305","v":0},{"$f":"M258*Inputs!M305","v":0},{"$f":"N258*Inputs!N305","v":0},{"$f":"O258*Inputs!O305","v":0},{"$f":"P258*Inputs!P305","v":0},{"$f":"Q258*Inputs!Q305","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":0},{"$f":"N259*Inputs!N306","v":0},{"$f":"O259*Inputs!O306","v":0},{"$f":"P259*Inputs!P306","v":0},{"$f":"Q259*Inputs!Q306","v":0}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":0},{"$f":"N260*Inputs!N307","v":0},{"$f":"O260*Inputs!O307","v":0},{"$f":"P260*Inputs!P307","v":0},{"$f":"Q260*Inputs!Q307","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":0},{"$f":"N261*Inputs!N308","v":0},{"$f":"O261*Inputs!O308","v":0},{"$f":"P261*Inputs!P308","v":0},{"$f":"Q261*Inputs!Q308","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":0},{"$f":"N263*Inputs!N310","v":0},{"$f":"O263*Inputs!O310","v":0},{"$f":"P263*Inputs!P310","v":0},{"$f":"Q263*Inputs!Q310","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":0},{"$f":"N264*Inputs!N311","v":0},{"$f":"O264*Inputs!O311","v":0},{"$f":"P264*Inputs!P311","v":0},{"$f":"Q264*Inputs!Q311","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":0},{"$f":"I265*Inputs!I312","v":0},{"$f":"J265*Inputs!J312","v":0},{"$f":"K265*Inputs!K312","v":0},{"$f":"L265*Inputs!L312","v":0},{"$f":"M265*Inputs!M312","v":0},{"$f":"N265*Inputs!N312","v":0},{"$f":"O265*Inputs!O312","v":0},{"$f":"P265*Inputs!P312","v":0},{"$f":"Q265*Inputs!Q312","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":0},{"$f":"N266*Inputs!N313","v":0},{"$f":"O266*Inputs!O313","v":0},{"$f":"P266*Inputs!P313","v":0},{"$f":"Q266*Inputs!Q313","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":0},{"$f":"I267*Inputs!I314","v":0},{"$f":"J267*Inputs!J314","v":0},{"$f":"K267*Inputs!K314","v":0},{"$f":"L267*Inputs!L314","v":0},{"$f":"M267*Inputs!M314","v":0},{"$f":"N267*Inputs!N314","v":0},{"$f":"O267*Inputs!O314","v":0},{"$f":"P267*Inputs!P314","v":0},{"$f":"Q267*Inputs!Q314","v":0}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":0},{"$f":"I268*Inputs!I315","v":0},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":0},{"$f":"I269*Inputs!I316","v":0},{"$f":"J269*Inputs!J316","v":0},{"$f":"K269*Inputs!K316","v":0},{"$f":"L269*Inputs!L316","v":0},{"$f":"M269*Inputs!M316","v":0},{"$f":"N269*Inputs!N316","v":0},{"$f":"O269*Inputs!O316","v":0},{"$f":"P269*Inputs!P316","v":0},{"$f":"Q269*Inputs!Q316","v":0}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":0},{"$f":"I270*Inputs!I317","v":0},{"$f":"J270*Inputs!J317","v":0},{"$f":"K270*Inputs!K317","v":0},{"$f":"L270*Inputs!L317","v":0},{"$f":"M270*Inputs!M317","v":0},{"$f":"N270*Inputs!N317","v":0},{"$f":"O270*Inputs!O317","v":0},{"$f":"P270*Inputs!P317","v":0},{"$f":"Q270*Inputs!Q317","v":0}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":0},{"$f":"J273*Inputs!J320","v":0},{"$f":"K273*Inputs!K320","v":0},{"$f":"L273*Inputs!L320","v":0},{"$f":"M273*Inputs!M320","v":0},{"$f":"N273*Inputs!N320","v":0},{"$f":"O273*Inputs!O320","v":0},{"$f":"P273*Inputs!P320","v":0},{"$f":"Q273*Inputs!Q320","v":0}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":0},{"$f":"J274*Inputs!J321","v":0},{"$f":"K274*Inputs!K321","v":0},{"$f":"L274*Inputs!L321","v":0},{"$f":"M274*Inputs!M321","v":0},{"$f":"N274*Inputs!N321","v":0},{"$f":"O274*Inputs!O321","v":0},{"$f":"P274*Inputs!P321","v":0},{"$f":"Q274*Inputs!Q321","v":0}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":0},{"$f":"I275*Inputs!I322","v":0},{"$f":"J275*Inputs!J322","v":0},{"$f":"K275*Inputs!K322","v":0},{"$f":"L275*Inputs!L322","v":0},{"$f":"M275*Inputs!M322","v":0},{"$f":"N275*Inputs!N322","v":0},{"$f":"O275*Inputs!O322","v":0},{"$f":"P275*Inputs!P322","v":0},{"$f":"Q275*Inputs!Q322","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":0},{"$f":"I276*Inputs!I323","v":0},{"$f":"J276*Inputs!J323","v":0},{"$f":"K276*Inputs!K323","v":0},{"$f":"L276*Inputs!L323","v":0},{"$f":"M276*Inputs!M323","v":0},{"$f":"N276*Inputs!N323","v":0},{"$f":"O276*Inputs!O323","v":0},{"$f":"P276*Inputs!P323","v":0},{"$f":"Q276*Inputs!Q323","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":0},{"$f":"I277*Inputs!I324","v":0},{"$f":"J277*Inputs!J324","v":0},{"$f":"K277*Inputs!K324","v":0},{"$f":"L277*Inputs!L324","v":0},{"$f":"M277*Inputs!M324","v":0},{"$f":"N277*Inputs!N324","v":0},{"$f":"O277*Inputs!O324","v":0},{"$f":"P277*Inputs!P324","v":0},{"$f":"Q277*Inputs!Q324","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":0},{"$f":"I278*Inputs!I325","v":0},{"$f":"J278*Inputs!J325","v":0},{"$f":"K278*Inputs!K325","v":0},{"$f":"L278*Inputs!L325","v":0},{"$f":"M278*Inputs!M325","v":0},{"$f":"N278*Inputs!N325","v":0},{"$f":"O278*Inputs!O325","v":0},{"$f":"P278*Inputs!P325","v":0},{"$f":"Q278*Inputs!Q325","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":0},{"$f":"I279*Inputs!I326","v":0},{"$f":"J279*Inputs!J326","v":0},{"$f":"K279*Inputs!K326","v":0},{"$f":"L279*Inputs!L326","v":0},{"$f":"M279*Inputs!M326","v":0},{"$f":"N279*Inputs!N326","v":0},{"$f":"O279*Inputs!O326","v":0},{"$f":"P279*Inputs!P326","v":0},{"$f":"Q279*Inputs!Q326","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":0},{"$f":"I280*Inputs!I327","v":0},{"$f":"J280*Inputs!J327","v":0},{"$f":"K280*Inputs!K327","v":0},{"$f":"L280*Inputs!L327","v":0},{"$f":"M280*Inputs!M327","v":0},{"$f":"N280*Inputs!N327","v":0},{"$f":"O280*Inputs!O327","v":0},{"$f":"P280*Inputs!P327","v":0},{"$f":"Q280*Inputs!Q327","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":0},{"$f":"I281*Inputs!I328","v":0},{"$f":"J281*Inputs!J328","v":0},{"$f":"K281*Inputs!K328","v":0},{"$f":"L281*Inputs!L328","v":0},{"$f":"M281*Inputs!M328","v":0},{"$f":"N281*Inputs!N328","v":0},{"$f":"O281*Inputs!O328","v":0},{"$f":"P281*Inputs!P328","v":0},{"$f":"Q281*Inputs!Q328","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":0},{"$f":"I282*Inputs!I329","v":0},{"$f":"J282*Inputs!J329","v":0},{"$f":"K282*Inputs!K329","v":0},{"$f":"L282*Inputs!L329","v":0},{"$f":"M282*Inputs!M329","v":0},{"$f":"N282*Inputs!N329","v":0},{"$f":"O282*Inputs!O329","v":0},{"$f":"P282*Inputs!P329","v":0},{"$f":"Q282*Inputs!Q329","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":0},{"$f":"I283*Inputs!I330","v":0},{"$f":"J283*Inputs!J330","v":0},{"$f":"K283*Inputs!K330","v":0},{"$f":"L283*Inputs!L330","v":0},{"$f":"M283*Inputs!M330","v":0},{"$f":"N283*Inputs!N330","v":0},{"$f":"O283*Inputs!O330","v":0},{"$f":"P283*Inputs!P330","v":0},{"$f":"Q283*Inputs!Q330","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":2171351.5660985154},{"$f":"I286*Inputs!I333","v":2005959.767674234},{"$f":"J286*Inputs!J333","v":1533596.5879584628},{"$f":"K286*Inputs!K333","v":1484822.6561928333},{"$f":"L286*Inputs!L333","v":1432007.7277328186},{"$f":"M286*Inputs!M333","v":1410052.2966389307},{"$f":"N286*Inputs!N333","v":1402480.8816616959},{"$f":"O286*Inputs!O333","v":1425039.6281603987},{"$f":"P286*Inputs!P333","v":1452313.1163427294},{"$f":"Q286*Inputs!Q333","v":1474395.6384667999}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":0},{"$f":"I287*Inputs!I334","v":0},{"$f":"J287*Inputs!J334","v":0},{"$f":"K287*Inputs!K334","v":0},{"$f":"L287*Inputs!L334","v":0},{"$f":"M287*Inputs!M334","v":0},{"$f":"N287*Inputs!N334","v":0},{"$f":"O287*Inputs!O334","v":0},{"$f":"P287*Inputs!P334","v":0},{"$f":"Q287*Inputs!Q334","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":0},{"$f":"I288*Inputs!I335","v":0},{"$f":"J288*Inputs!J335","v":0},{"$f":"K288*Inputs!K335","v":0},{"$f":"L288*Inputs!L335","v":0},{"$f":"M288*Inputs!M335","v":0},{"$f":"N288*Inputs!N335","v":0},{"$f":"O288*Inputs!O335","v":0},{"$f":"P288*Inputs!P335","v":0},{"$f":"Q288*Inputs!Q335","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":364209.92576405476},{"$f":"I289*Inputs!I336","v":333067.62583137042},{"$f":"J289*Inputs!J336","v":338159.14790839265},{"$f":"K289*Inputs!K336","v":327406.39411535108},{"$f":"L289*Inputs!L336","v":315767.79177513596},{"$f":"M289*Inputs!M336","v":310938.31869895826},{"$f":"N289*Inputs!N336","v":309266.56148956815},{"$f":"O289*Inputs!O336","v":314254.27397901344},{"$f":"P289*Inputs!P336","v":320260.18181455723},{"$f":"Q289*Inputs!Q336","v":325121.69245722675}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":5820.8160603341539},{"$f":"J290*Inputs!J337","v":3600.5624561870609},{"$f":"K290*Inputs!K337","v":3459.5391941196167},{"$f":"L290*Inputs!L337","v":3336.3072844637823},{"$f":"M290*Inputs!M337","v":3274.2496163774017},{"$f":"N290*Inputs!N337","v":3216.9625029083149},{"$f":"O290*Inputs!O337","v":3267.8355584295491},{"$f":"P290*Inputs!P337","v":3315.5491957282215},{"$f":"Q290*Inputs!Q337","v":3346.9845619331854}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":877.9878597633749},{"$f":"J291*Inputs!J338","v":636.59366890018111},{"$f":"K291*Inputs!K338","v":618.93399591197726},{"$f":"L291*Inputs!L338","v":604.70338563992959},{"$f":"M291*Inputs!M338","v":602.05628026452632},{"$f":"N291*Inputs!N338","v":601.0632349978697},{"$f":"O291*Inputs!O338","v":600.87688824439147},{"$f":"P291*Inputs!P338","v":599.13907439881586},{"$f":"Q291*Inputs!Q338","v":593.45083838109133}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":0},{"$f":"K292*Inputs!K339","v":0},{"$f":"L292*Inputs!L339","v":0},{"$f":"M292*Inputs!M339","v":0},{"$f":"N292*Inputs!N339","v":0},{"$f":"O292*Inputs!O339","v":0},{"$f":"P292*Inputs!P339","v":0},{"$f":"Q292*Inputs!Q339","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":0},{"$f":"M294*Inputs!M341","v":0},{"$f":"N294*Inputs!N341","v":0},{"$f":"O294*Inputs!O341","v":0},{"$f":"P294*Inputs!P341","v":0},{"$f":"Q294*Inputs!Q341","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":0},{"$f":"M295*Inputs!M342","v":0},{"$f":"N295*Inputs!N342","v":0},{"$f":"O295*Inputs!O342","v":0},{"$f":"P295*Inputs!P342","v":0},{"$f":"Q295*Inputs!Q342","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":0},{"$f":"M296*Inputs!M343","v":0},{"$f":"N296*Inputs!N343","v":0},{"$f":"O296*Inputs!O343","v":0},{"$f":"P296*Inputs!P343","v":0},{"$f":"Q296*Inputs!Q343","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":0},{"$f":"L297*Inputs!L344","v":0},{"$f":"M297*Inputs!M344","v":0},{"$f":"N297*Inputs!N344","v":0},{"$f":"O297*Inputs!O344","v":0},{"$f":"P297*Inputs!P344","v":0},{"$f":"Q297*Inputs!Q344","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":0},{"$f":"M299*Inputs!M346","v":0},{"$f":"N299*Inputs!N346","v":0},{"$f":"O299*Inputs!O346","v":0},{"$f":"P299*Inputs!P346","v":0},{"$f":"Q299*Inputs!Q346","v":0}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":0},{"$f":"M300*Inputs!M347","v":0},{"$f":"N300*Inputs!N347","v":0},{"$f":"O300*Inputs!O347","v":0},{"$f":"P300*Inputs!P347","v":0},{"$f":"Q300*Inputs!Q347","v":0}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":0},{"$f":"I302*Inputs!I349","v":0},{"$f":"J302*Inputs!J349","v":0},{"$f":"K302*Inputs!K349","v":0},{"$f":"L302*Inputs!L349","v":0},{"$f":"M302*Inputs!M349","v":0},{"$f":"N302*Inputs!N349","v":0},{"$f":"O302*Inputs!O349","v":0},{"$f":"P302*Inputs!P349","v":0},{"$f":"Q302*Inputs!Q349","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":0},{"$f":"N303*Inputs!N350","v":0},{"$f":"O303*Inputs!O350","v":0},{"$f":"P303*Inputs!P350","v":0},{"$f":"Q303*Inputs!Q350","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":0},{"$f":"J304*Inputs!J351","v":0},{"$f":"K304*Inputs!K351","v":0},{"$f":"L304*Inputs!L351","v":0},{"$f":"M304*Inputs!M351","v":0},{"$f":"N304*Inputs!N351","v":0},{"$f":"O304*Inputs!O351","v":0},{"$f":"P304*Inputs!P351","v":0},{"$f":"Q304*Inputs!Q351","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":0},{"$f":"I305*Inputs!I352","v":0},{"$f":"J305*Inputs!J352","v":0},{"$f":"K305*Inputs!K352","v":0},{"$f":"L305*Inputs!L352","v":0},{"$f":"M305*Inputs!M352","v":0},{"$f":"N305*Inputs!N352","v":0},{"$f":"O305*Inputs!O352","v":0},{"$f":"P305*Inputs!P352","v":0},{"$f":"Q305*Inputs!Q352","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":0},{"$f":"I306*Inputs!I353","v":0},{"$f":"J306*Inputs!J353","v":0},{"$f":"K306*Inputs!K353","v":0},{"$f":"L306*Inputs!L353","v":0},{"$f":"M306*Inputs!M353","v":0},{"$f":"N306*Inputs!N353","v":0},{"$f":"O306*Inputs!O353","v":0},{"$f":"P306*Inputs!P353","v":0},{"$f":"Q306*Inputs!Q353","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":0},{"$f":"J307*Inputs!J354","v":0},{"$f":"K307*Inputs!K354","v":0},{"$f":"L307*Inputs!L354","v":0},{"$f":"M307*Inputs!M354","v":0},{"$f":"N307*Inputs!N354","v":0},{"$f":"O307*Inputs!O354","v":0},{"$f":"P307*Inputs!P354","v":0},{"$f":"Q307*Inputs!Q354","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":0},{"$f":"M309*Inputs!M356","v":0},{"$f":"N309*Inputs!N356","v":0},{"$f":"O309*Inputs!O356","v":0},{"$f":"P309*Inputs!P356","v":0},{"$f":"Q309*Inputs!Q356","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":0},{"$f":"N310*Inputs!N357","v":0},{"$f":"O310*Inputs!O357","v":0},{"$f":"P310*Inputs!P357","v":0},{"$f":"Q310*Inputs!Q357","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":0},{"$f":"N311*Inputs!N358","v":0},{"$f":"O311*Inputs!O358","v":0},{"$f":"P311*Inputs!P358","v":0},{"$f":"Q311*Inputs!Q358","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":0},{"$f":"N312*Inputs!N359","v":0},{"$f":"O312*Inputs!O359","v":0},{"$f":"P312*Inputs!P359","v":0},{"$f":"Q312*Inputs!Q359","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":0},{"$f":"N313*Inputs!N360","v":0},{"$f":"O313*Inputs!O360","v":0},{"$f":"P313*Inputs!P360","v":0},{"$f":"Q313*Inputs!Q360","v":0}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":0},{"$f":"N314*Inputs!N361","v":0},{"$f":"O314*Inputs!O361","v":0},{"$f":"P314*Inputs!P361","v":0},{"$f":"Q314*Inputs!Q361","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":0},{"$f":"N315*Inputs!N362","v":0},{"$f":"O315*Inputs!O362","v":0},{"$f":"P315*Inputs!P362","v":0},{"$f":"Q315*Inputs!Q362","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":0},{"$f":"N316*Inputs!N363","v":0},{"$f":"O316*Inputs!O363","v":0},{"$f":"P316*Inputs!P363","v":0},{"$f":"Q316*Inputs!Q363","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":2578494.0432854518},{"$f":"SUM(I361:I710)","v":2680130.7147421795},2298274.1244354211,2243981.2490423191,2187724.1086958544,2178697.6349842176,2190222.964697843,2241398.469949326,2299429.9787315568,{"$f":"SUM(Q361:Q710)","v":2350211.4485243149}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Calc Cost build up (Labour)'!$N$276","v":5289.5565362248408}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N718+N276","v":5289.5565362248408}]

{"sheet":"Calc Cost build up (Materials)","index":10,"n_rows":711,"n_cols":17,"rows_kept":711,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Cost build up, materials cost per service"]
[]
[]
[null,"Cost build up tariffs, materials ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G7)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"(Inputs!$I761*Inputs!H$20)","v":0},{"$f":"(Inputs!$I761*Inputs!I$20)","v":0},{"$f":"(Inputs!$I761*Inputs!J$20)","v":0},{"$f":"(Inputs!$I761*Inputs!K$20)","v":0},{"$f":"(Inputs!$I761*Inputs!L$20)","v":0},{"$f":"(Inputs!$I761*Inputs!M$20)","v":0},{"$f":"(Inputs!$I761*Inputs!N$20)","v":0},{"$f":"(Inputs!$I761*Inputs!O$20)","v":0},{"$f":"(Inputs!$I761*Inputs!P$20)","v":0},{"$f":"(Inputs!$I761*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"(Inputs!$I762*Inputs!H$20)","v":0},{"$f":"(Inputs!$I762*Inputs!I$20)","v":0},{"$f":"(Inputs!$I762*Inputs!J$20)","v":0},{"$f":"(Inputs!$I762*Inputs!K$20)","v":0},{"$f":"(Inputs!$I762*Inputs!L$20)","v":0},{"$f":"(Inputs!$I762*Inputs!M$20)","v":0},{"$f":"(Inputs!$I762*Inputs!N$20)","v":0},{"$f":"(Inputs!$I762*Inputs!O$20)","v":0},{"$f":"(Inputs!$I762*Inputs!P$20)","v":0},{"$f":"(Inputs!$I762*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"(Inputs!$I763*Inputs!H$20)","v":0},{"$f":"(Inputs!$I763*Inputs!I$20)","v":0},{"$f":"(Inputs!$I763*Inputs!J$20)","v":0},{"$f":"(Inputs!$I763*Inputs!K$20)","v":0},{"$f":"(Inputs!$I763*Inputs!L$20)","v":0},{"$f":"(Inputs!$I763*Inputs!M$20)","v":0},{"$f":"(Inputs!$I763*Inputs!N$20)","v":0},{"$f":"(Inputs!$I763*Inputs!O$20)","v":0},{"$f":"(Inputs!$I763*Inputs!P$20)","v":0},{"$f":"(Inputs!$I763*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"(Inputs!$I764*Inputs!H$20)","v":0},{"$f":"(Inputs!$I764*Inputs!I$20)","v":0},{"$f":"(Inputs!$I764*Inputs!J$20)","v":0},{"$f":"(Inputs!$I764*Inputs!K$20)","v":0},{"$f":"(Inputs!$I764*Inputs!L$20)","v":0},{"$f":"(Inputs!$I764*Inputs!M$20)","v":0},{"$f":"(Inputs!$I764*Inputs!N$20)","v":0},{"$f":"(Inputs!$I764*Inputs!O$20)","v":0},{"$f":"(Inputs!$I764*Inputs!P$20)","v":0},{"$f":"(Inputs!$I764*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"(Inputs!$I765*Inputs!H$20)","v":0},{"$f":"(Inputs!$I765*Inputs!I$20)","v":0},{"$f":"(Inputs!$I765*Inputs!J$20)","v":0},{"$f":"(Inputs!$I765*Inputs!K$20)","v":0},{"$f":"(Inputs!$I765*Inputs!L$20)","v":0},{"$f":"(Inputs!$I765*Inputs!M$20)","v":0},{"$f":"(Inputs!$I765*Inputs!N$20)","v":0},{"$f":"(Inputs!$I765*Inputs!O$20)","v":0},{"$f":"(Inputs!$I765*Inputs!P$20)","v":0},{"$f":"(Inputs!$I765*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"(Inputs!$I766*Inputs!H$20)","v":0},{"$f":"(Inputs!$I766*Inputs!I$20)","v":0},{"$f":"(Inputs!$I766*Inputs!J$20)","v":0},{"$f":"(Inputs!$I766*Inputs!K$20)","v":0},{"$f":"(Inputs!$I766*Inputs!L$20)","v":0},{"$f":"(Inputs!$I766*Inputs!M$20)","v":0},{"$f":"(Inputs!$I766*Inputs!N$20)","v":0},{"$f":"(Inputs!$I766*Inputs!O$20)","v":0},{"$f":"(Inputs!$I766*Inputs!P$20)","v":0},{"$f":"(Inputs!$I766*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"(Inputs!$I767*Inputs!H$20)","v":0},{"$f":"(Inputs!$I767*Inputs!I$20)","v":0},{"$f":"(Inputs!$I767*Inputs!J$20)","v":0},{"$f":"(Inputs!$I767*Inputs!K$20)","v":0},{"$f":"(Inputs!$I767*Inputs!L$20)","v":0},{"$f":"(Inputs!$I767*Inputs!M$20)","v":0},{"$f":"(Inputs!$I767*Inputs!N$20)","v":0},{"$f":"(Inputs!$I767*Inputs!O$20)","v":0},{"$f":"(Inputs!$I767*Inputs!P$20)","v":0},{"$f":"(Inputs!$I767*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"(Inputs!$I768*Inputs!H$20)","v":0},{"$f":"(Inputs!$I768*Inputs!I$20)","v":0},{"$f":"(Inputs!$I768*Inputs!J$20)","v":0},{"$f":"(Inputs!$I768*Inputs!K$20)","v":0},{"$f":"(Inputs!$I768*Inputs!L$20)","v":0},{"$f":"(Inputs!$I768*Inputs!M$20)","v":0},{"$f":"(Inputs!$I768*Inputs!N$20)","v":0},{"$f":"(Inputs!$I768*Inputs!O$20)","v":0},{"$f":"(Inputs!$I768*Inputs!P$20)","v":0},{"$f":"(Inputs!$I768*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"(Inputs!$I769*Inputs!H$20)","v":57.299296567300573},{"$f":"(Inputs!$I769*Inputs!I$20)","v":58.724858776583659},{"$f":"(Inputs!$I769*Inputs!J$20)","v":59.610645003710999},{"$f":"(Inputs!$I769*Inputs!K$20)","v":60.371867542648566},{"$f":"(Inputs!$I769*Inputs!L$20)","v":61.548302375552076},{"$f":"(Inputs!$I769*Inputs!M$20)","v":63.087009934940873},{"$f":"(Inputs!$I769*Inputs!N$20)","v":64.664185183314402},{"$f":"(Inputs!$I769*Inputs!O$20)","v":66.280789812897254},{"$f":"(Inputs!$I769*Inputs!P$20)","v":67.937809558219683},{"$f":"(Inputs!$I769*Inputs!Q$20)","v":69.63625479717517}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"(Inputs!$I770*Inputs!H$20)","v":0},{"$f":"(Inputs!$I770*Inputs!I$20)","v":0},{"$f":"(Inputs!$I770*Inputs!J$20)","v":0},{"$f":"(Inputs!$I770*Inputs!K$20)","v":0},{"$f":"(Inputs!$I770*Inputs!L$20)","v":0},{"$f":"(Inputs!$I770*Inputs!M$20)","v":0},{"$f":"(Inputs!$I770*Inputs!N$20)","v":0},{"$f":"(Inputs!$I770*Inputs!O$20)","v":0},{"$f":"(Inputs!$I770*Inputs!P$20)","v":0},{"$f":"(Inputs!$I770*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"(Inputs!$I771*Inputs!H$20)","v":76.399062089734088},{"$f":"(Inputs!$I771*Inputs!I$20)","v":78.299811702111541},{"$f":"(Inputs!$I771*Inputs!J$20)","v":79.480860004947999},{"$f":"(Inputs!$I771*Inputs!K$20)","v":80.495823390198083},{"$f":"(Inputs!$I771*Inputs!L$20)","v":82.064403167402759},{"$f":"(Inputs!$I771*Inputs!M$20)","v":84.116013246587826},{"$f":"(Inputs!$I771*Inputs!N$20)","v":86.218913577752517},{"$f":"(Inputs!$I771*Inputs!O$20)","v":88.37438641719632},{"$f":"(Inputs!$I771*Inputs!P$20)","v":90.58374607762623},{"$f":"(Inputs!$I771*Inputs!Q$20)","v":92.848339729566874}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"(Inputs!$I772*Inputs!H$20)","v":76.399062089734088},{"$f":"(Inputs!$I772*Inputs!I$20)","v":78.299811702111541},{"$f":"(Inputs!$I772*Inputs!J$20)","v":79.480860004947999},{"$f":"(Inputs!$I772*Inputs!K$20)","v":80.495823390198083},{"$f":"(Inputs!$I772*Inputs!L$20)","v":82.064403167402759},{"$f":"(Inputs!$I772*Inputs!M$20)","v":84.116013246587826},{"$f":"(Inputs!$I772*Inputs!N$20)","v":86.218913577752517},{"$f":"(Inputs!$I772*Inputs!O$20)","v":88.37438641719632},{"$f":"(Inputs!$I772*Inputs!P$20)","v":90.58374607762623},{"$f":"(Inputs!$I772*Inputs!Q$20)","v":92.848339729566874}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"(Inputs!$I773*Inputs!H$20)","v":0},{"$f":"(Inputs!$I773*Inputs!I$20)","v":0},{"$f":"(Inputs!$I773*Inputs!J$20)","v":0},{"$f":"(Inputs!$I773*Inputs!K$20)","v":0},{"$f":"(Inputs!$I773*Inputs!L$20)","v":0},{"$f":"(Inputs!$I773*Inputs!M$20)","v":0},{"$f":"(Inputs!$I773*Inputs!N$20)","v":0},{"$f":"(Inputs!$I773*Inputs!O$20)","v":0},{"$f":"(Inputs!$I773*Inputs!P$20)","v":0},{"$f":"(Inputs!$I773*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"(Inputs!$I774*Inputs!H$20)","v":0},{"$f":"(Inputs!$I774*Inputs!I$20)","v":0},{"$f":"(Inputs!$I774*Inputs!J$20)","v":0},{"$f":"(Inputs!$I774*Inputs!K$20)","v":0},{"$f":"(Inputs!$I774*Inputs!L$20)","v":0},{"$f":"(Inputs!$I774*Inputs!M$20)","v":0},{"$f":"(Inputs!$I774*Inputs!N$20)","v":0},{"$f":"(Inputs!$I774*Inputs!O$20)","v":0},{"$f":"(Inputs!$I774*Inputs!P$20)","v":0},{"$f":"(Inputs!$I774*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"(Inputs!$I775*Inputs!H$20)","v":0},{"$f":"(Inputs!$I775*Inputs!I$20)","v":0},{"$f":"(Inputs!$I775*Inputs!J$20)","v":0},{"$f":"(Inputs!$I775*Inputs!K$20)","v":0},{"$f":"(Inputs!$I775*Inputs!L$20)","v":0},{"$f":"(Inputs!$I775*Inputs!M$20)","v":0},{"$f":"(Inputs!$I775*Inputs!N$20)","v":0},{"$f":"(Inputs!$I775*Inputs!O$20)","v":0},{"$f":"(Inputs!$I775*Inputs!P$20)","v":0},{"$f":"(Inputs!$I775*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"(Inputs!$I776*Inputs!H$20)","v":0},{"$f":"(Inputs!$I776*Inputs!I$20)","v":0},{"$f":"(Inputs!$I776*Inputs!J$20)","v":0},{"$f":"(Inputs!$I776*Inputs!K$20)","v":0},{"$f":"(Inputs!$I776*Inputs!L$20)","v":0},{"$f":"(Inputs!$I776*Inputs!M$20)","v":0},{"$f":"(Inputs!$I776*Inputs!N$20)","v":0},{"$f":"(Inputs!$I776*Inputs!O$20)","v":0},{"$f":"(Inputs!$I776*Inputs!P$20)","v":0},{"$f":"(Inputs!$I776*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"(Inputs!$I777*Inputs!H$20)","v":72.663699165916441},{"$f":"(Inputs!$I777*Inputs!I$20)","v":74.471515835986338},{"$f":"(Inputs!$I777*Inputs!J$20)","v":75.59481939797152},{"$f":"(Inputs!$I777*Inputs!K$20)","v":76.560158396552524},{"$f":"(Inputs!$I777*Inputs!L$20)","v":78.052045939814093},{"$f":"(Inputs!$I777*Inputs!M$20)","v":80.00334708830944},{"$f":"(Inputs!$I777*Inputs!N$20)","v":82.00343076551718},{"$f":"(Inputs!$I777*Inputs!O$20)","v":84.053516534655103},{"$f":"(Inputs!$I777*Inputs!P$20)","v":86.154854448021467},{"$f":"(Inputs!$I777*Inputs!Q$20)","v":88.308725809221997}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"(Inputs!$I778*Inputs!H$20)","v":72.663699165916441},{"$f":"(Inputs!$I778*Inputs!I$20)","v":74.471515835986338},{"$f":"(Inputs!$I778*Inputs!J$20)","v":75.59481939797152},{"$f":"(Inputs!$I778*Inputs!K$20)","v":76.560158396552524},{"$f":"(Inputs!$I778*Inputs!L$20)","v":78.052045939814093},{"$f":"(Inputs!$I778*Inputs!M$20)","v":80.00334708830944},{"$f":"(Inputs!$I778*Inputs!N$20)","v":82.00343076551718},{"$f":"(Inputs!$I778*Inputs!O$20)","v":84.053516534655103},{"$f":"(Inputs!$I778*Inputs!P$20)","v":86.154854448021467},{"$f":"(Inputs!$I778*Inputs!Q$20)","v":88.308725809221997}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"(Inputs!$I779*Inputs!H$20)","v":50.091882887257647},{"$f":"(Inputs!$I779*Inputs!I$20)","v":51.338130215129041},{"$f":"(Inputs!$I779*Inputs!J$20)","v":52.11249748681611},{"$f":"(Inputs!$I779*Inputs!K$20)","v":52.777969360922185},{"$f":"(Inputs!$I779*Inputs!L$20)","v":53.806425893631577},{"$f":"(Inputs!$I779*Inputs!M$20)","v":55.15158654097236},{"$f":"(Inputs!$I779*Inputs!N$20)","v":56.530376204496669},{"$f":"(Inputs!$I779*Inputs!O$20)","v":57.943635609609089},{"$f":"(Inputs!$I779*Inputs!P$20)","v":59.392226499849308},{"$f":"(Inputs!$I779*Inputs!Q$20)","v":60.877032162345536}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"(Inputs!$I780*Inputs!H$20)","v":50.091882887257647},{"$f":"(Inputs!$I780*Inputs!I$20)","v":51.338130215129041},{"$f":"(Inputs!$I780*Inputs!J$20)","v":52.11249748681611},{"$f":"(Inputs!$I780*Inputs!K$20)","v":52.777969360922185},{"$f":"(Inputs!$I780*Inputs!L$20)","v":53.806425893631577},{"$f":"(Inputs!$I780*Inputs!M$20)","v":55.15158654097236},{"$f":"(Inputs!$I780*Inputs!N$20)","v":56.530376204496669},{"$f":"(Inputs!$I780*Inputs!O$20)","v":57.943635609609089},{"$f":"(Inputs!$I780*Inputs!P$20)","v":59.392226499849308},{"$f":"(Inputs!$I780*Inputs!Q$20)","v":60.877032162345536}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"(Inputs!$I781*Inputs!H$20)","v":0},{"$f":"(Inputs!$I781*Inputs!I$20)","v":0},{"$f":"(Inputs!$I781*Inputs!J$20)","v":0},{"$f":"(Inputs!$I781*Inputs!K$20)","v":0},{"$f":"(Inputs!$I781*Inputs!L$20)","v":0},{"$f":"(Inputs!$I781*Inputs!M$20)","v":0},{"$f":"(Inputs!$I781*Inputs!N$20)","v":0},{"$f":"(Inputs!$I781*Inputs!O$20)","v":0},{"$f":"(Inputs!$I781*Inputs!P$20)","v":0},{"$f":"(Inputs!$I781*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"(Inputs!$I782*Inputs!H$20)","v":0},{"$f":"(Inputs!$I782*Inputs!I$20)","v":0},{"$f":"(Inputs!$I782*Inputs!J$20)","v":0},{"$f":"(Inputs!$I782*Inputs!K$20)","v":0},{"$f":"(Inputs!$I782*Inputs!L$20)","v":0},{"$f":"(Inputs!$I782*Inputs!M$20)","v":0},{"$f":"(Inputs!$I782*Inputs!N$20)","v":0},{"$f":"(Inputs!$I782*Inputs!O$20)","v":0},{"$f":"(Inputs!$I782*Inputs!P$20)","v":0},{"$f":"(Inputs!$I782*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"(Inputs!$I783*Inputs!H$20)","v":0},{"$f":"(Inputs!$I783*Inputs!I$20)","v":0},{"$f":"(Inputs!$I783*Inputs!J$20)","v":0},{"$f":"(Inputs!$I783*Inputs!K$20)","v":0},{"$f":"(Inputs!$I783*Inputs!L$20)","v":0},{"$f":"(Inputs!$I783*Inputs!M$20)","v":0},{"$f":"(Inputs!$I783*Inputs!N$20)","v":0},{"$f":"(Inputs!$I783*Inputs!O$20)","v":0},{"$f":"(Inputs!$I783*Inputs!P$20)","v":0},{"$f":"(Inputs!$I783*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"(Inputs!$I784*Inputs!H$20)","v":0},{"$f":"(Inputs!$I784*Inputs!I$20)","v":0},{"$f":"(Inputs!$I784*Inputs!J$20)","v":0},{"$f":"(Inputs!$I784*Inputs!K$20)","v":0},{"$f":"(Inputs!$I784*Inputs!L$20)","v":0},{"$f":"(Inputs!$I784*Inputs!M$20)","v":0},{"$f":"(Inputs!$I784*Inputs!N$20)","v":0},{"$f":"(Inputs!$I784*Inputs!O$20)","v":0},{"$f":"(Inputs!$I784*Inputs!P$20)","v":0},{"$f":"(Inputs!$I784*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"(Inputs!$I785*Inputs!H$20)","v":0},{"$f":"(Inputs!$I785*Inputs!I$20)","v":0},{"$f":"(Inputs!$I785*Inputs!J$20)","v":0},{"$f":"(Inputs!$I785*Inputs!K$20)","v":0},{"$f":"(Inputs!$I785*Inputs!L$20)","v":0},{"$f":"(Inputs!$I785*Inputs!M$20)","v":0},{"$f":"(Inputs!$I785*Inputs!N$20)","v":0},{"$f":"(Inputs!$I785*Inputs!O$20)","v":0},{"$f":"(Inputs!$I785*Inputs!P$20)","v":0},{"$f":"(Inputs!$I785*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"(Inputs!$I786*Inputs!H$20)","v":0},{"$f":"(Inputs!$I786*Inputs!I$20)","v":0},{"$f":"(Inputs!$I786*Inputs!J$20)","v":0},{"$f":"(Inputs!$I786*Inputs!K$20)","v":0},{"$f":"(Inputs!$I786*Inputs!L$20)","v":0},{"$f":"(Inputs!$I786*Inputs!M$20)","v":0},{"$f":"(Inputs!$I786*Inputs!N$20)","v":0},{"$f":"(Inputs!$I786*Inputs!O$20)","v":0},{"$f":"(Inputs!$I786*Inputs!P$20)","v":0},{"$f":"(Inputs!$I786*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"(Inputs!$I787*Inputs!H$20)","v":0},{"$f":"(Inputs!$I787*Inputs!I$20)","v":0},{"$f":"(Inputs!$I787*Inputs!J$20)","v":0},{"$f":"(Inputs!$I787*Inputs!K$20)","v":0},{"$f":"(Inputs!$I787*Inputs!L$20)","v":0},{"$f":"(Inputs!$I787*Inputs!M$20)","v":0},{"$f":"(Inputs!$I787*Inputs!N$20)","v":0},{"$f":"(Inputs!$I787*Inputs!O$20)","v":0},{"$f":"(Inputs!$I787*Inputs!P$20)","v":0},{"$f":"(Inputs!$I787*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"(Inputs!$I788*Inputs!H$20)","v":0},{"$f":"(Inputs!$I788*Inputs!I$20)","v":0},{"$f":"(Inputs!$I788*Inputs!J$20)","v":0},{"$f":"(Inputs!$I788*Inputs!K$20)","v":0},{"$f":"(Inputs!$I788*Inputs!L$20)","v":0},{"$f":"(Inputs!$I788*Inputs!M$20)","v":0},{"$f":"(Inputs!$I788*Inputs!N$20)","v":0},{"$f":"(Inputs!$I788*Inputs!O$20)","v":0},{"$f":"(Inputs!$I788*Inputs!P$20)","v":0},{"$f":"(Inputs!$I788*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"(Inputs!$I789*Inputs!H$20)","v":14.067781311556377},{"$f":"(Inputs!$I789*Inputs!I$20)","v":14.41777683694051},{"$f":"(Inputs!$I789*Inputs!J$20)","v":14.635249784752007},{"$f":"(Inputs!$I789*Inputs!K$20)","v":14.822140599277514},{"$f":"(Inputs!$I789*Inputs!L$20)","v":15.110971858089661},{"$f":"(Inputs!$I789*Inputs!M$20)","v":15.488746154541902},{"$f":"(Inputs!$I789*Inputs!N$20)","v":15.875964808405449},{"$f":"(Inputs!$I789*Inputs!O$20)","v":16.272863928615585},{"$f":"(Inputs!$I789*Inputs!P$20)","v":16.679685526830973},{"$f":"(Inputs!$I789*Inputs!Q$20)","v":17.096677665001746}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"(Inputs!$I790*Inputs!H$20)","v":14.067781311556377},{"$f":"(Inputs!$I790*Inputs!I$20)","v":14.41777683694051},{"$f":"(Inputs!$I790*Inputs!J$20)","v":14.635249784752007},{"$f":"(Inputs!$I790*Inputs!K$20)","v":14.822140599277514},{"$f":"(Inputs!$I790*Inputs!L$20)","v":15.110971858089661},{"$f":"(Inputs!$I790*Inputs!M$20)","v":15.488746154541902},{"$f":"(Inputs!$I790*Inputs!N$20)","v":15.875964808405449},{"$f":"(Inputs!$I790*Inputs!O$20)","v":16.272863928615585},{"$f":"(Inputs!$I790*Inputs!P$20)","v":16.679685526830973},{"$f":"(Inputs!$I790*Inputs!Q$20)","v":17.096677665001746}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"(Inputs!$I791*Inputs!H$20)","v":0},{"$f":"(Inputs!$I791*Inputs!I$20)","v":0},{"$f":"(Inputs!$I791*Inputs!J$20)","v":0},{"$f":"(Inputs!$I791*Inputs!K$20)","v":0},{"$f":"(Inputs!$I791*Inputs!L$20)","v":0},{"$f":"(Inputs!$I791*Inputs!M$20)","v":0},{"$f":"(Inputs!$I791*Inputs!N$20)","v":0},{"$f":"(Inputs!$I791*Inputs!O$20)","v":0},{"$f":"(Inputs!$I791*Inputs!P$20)","v":0},{"$f":"(Inputs!$I791*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"(Inputs!$I792*Inputs!H$20)","v":0},{"$f":"(Inputs!$I792*Inputs!I$20)","v":0},{"$f":"(Inputs!$I792*Inputs!J$20)","v":0},{"$f":"(Inputs!$I792*Inputs!K$20)","v":0},{"$f":"(Inputs!$I792*Inputs!L$20)","v":0},{"$f":"(Inputs!$I792*Inputs!M$20)","v":0},{"$f":"(Inputs!$I792*Inputs!N$20)","v":0},{"$f":"(Inputs!$I792*Inputs!O$20)","v":0},{"$f":"(Inputs!$I792*Inputs!P$20)","v":0},{"$f":"(Inputs!$I792*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"(Inputs!$I793*Inputs!H$20)","v":0},{"$f":"(Inputs!$I793*Inputs!I$20)","v":0},{"$f":"(Inputs!$I793*Inputs!J$20)","v":0},{"$f":"(Inputs!$I793*Inputs!K$20)","v":0},{"$f":"(Inputs!$I793*Inputs!L$20)","v":0},{"$f":"(Inputs!$I793*Inputs!M$20)","v":0},{"$f":"(Inputs!$I793*Inputs!N$20)","v":0},{"$f":"(Inputs!$I793*Inputs!O$20)","v":0},{"$f":"(Inputs!$I793*Inputs!P$20)","v":0},{"$f":"(Inputs!$I793*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"(Inputs!$I794*Inputs!H$20)","v":0},{"$f":"(Inputs!$I794*Inputs!I$20)","v":0},{"$f":"(Inputs!$I794*Inputs!J$20)","v":0},{"$f":"(Inputs!$I794*Inputs!K$20)","v":0},{"$f":"(Inputs!$I794*Inputs!L$20)","v":0},{"$f":"(Inputs!$I794*Inputs!M$20)","v":0},{"$f":"(Inputs!$I794*Inputs!N$20)","v":0},{"$f":"(Inputs!$I794*Inputs!O$20)","v":0},{"$f":"(Inputs!$I794*Inputs!P$20)","v":0},{"$f":"(Inputs!$I794*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"(Inputs!$I795*Inputs!H$20)","v":0},{"$f":"(Inputs!$I795*Inputs!I$20)","v":0},{"$f":"(Inputs!$I795*Inputs!J$20)","v":0},{"$f":"(Inputs!$I795*Inputs!K$20)","v":0},{"$f":"(Inputs!$I795*Inputs!L$20)","v":0},{"$f":"(Inputs!$I795*Inputs!M$20)","v":0},{"$f":"(Inputs!$I795*Inputs!N$20)","v":0},{"$f":"(Inputs!$I795*Inputs!O$20)","v":0},{"$f":"(Inputs!$I795*Inputs!P$20)","v":0},{"$f":"(Inputs!$I795*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"(Inputs!$I796*Inputs!H$20)","v":0},{"$f":"(Inputs!$I796*Inputs!I$20)","v":0},{"$f":"(Inputs!$I796*Inputs!J$20)","v":0},{"$f":"(Inputs!$I796*Inputs!K$20)","v":0},{"$f":"(Inputs!$I796*Inputs!L$20)","v":0},{"$f":"(Inputs!$I796*Inputs!M$20)","v":0},{"$f":"(Inputs!$I796*Inputs!N$20)","v":0},{"$f":"(Inputs!$I796*Inputs!O$20)","v":0},{"$f":"(Inputs!$I796*Inputs!P$20)","v":0},{"$f":"(Inputs!$I796*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"(Inputs!$I797*Inputs!H$20)","v":0},{"$f":"(Inputs!$I797*Inputs!I$20)","v":0},{"$f":"(Inputs!$I797*Inputs!J$20)","v":0},{"$f":"(Inputs!$I797*Inputs!K$20)","v":0},{"$f":"(Inputs!$I797*Inputs!L$20)","v":0},{"$f":"(Inputs!$I797*Inputs!M$20)","v":0},{"$f":"(Inputs!$I797*Inputs!N$20)","v":0},{"$f":"(Inputs!$I797*Inputs!O$20)","v":0},{"$f":"(Inputs!$I797*Inputs!P$20)","v":0},{"$f":"(Inputs!$I797*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"(Inputs!$I798*Inputs!H$20)","v":0},{"$f":"(Inputs!$I798*Inputs!I$20)","v":0},{"$f":"(Inputs!$I798*Inputs!J$20)","v":0},{"$f":"(Inputs!$I798*Inputs!K$20)","v":0},{"$f":"(Inputs!$I798*Inputs!L$20)","v":0},{"$f":"(Inputs!$I798*Inputs!M$20)","v":0},{"$f":"(Inputs!$I798*Inputs!N$20)","v":0},{"$f":"(Inputs!$I798*Inputs!O$20)","v":0},{"$f":"(Inputs!$I798*Inputs!P$20)","v":0},{"$f":"(Inputs!$I798*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"(Inputs!$I799*Inputs!H$20)","v":0},{"$f":"(Inputs!$I799*Inputs!I$20)","v":0},{"$f":"(Inputs!$I799*Inputs!J$20)","v":0},{"$f":"(Inputs!$I799*Inputs!K$20)","v":0},{"$f":"(Inputs!$I799*Inputs!L$20)","v":0},{"$f":"(Inputs!$I799*Inputs!M$20)","v":0},{"$f":"(Inputs!$I799*Inputs!N$20)","v":0},{"$f":"(Inputs!$I799*Inputs!O$20)","v":0},{"$f":"(Inputs!$I799*Inputs!P$20)","v":0},{"$f":"(Inputs!$I799*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"(Inputs!$I800*Inputs!H$20)","v":0},{"$f":"(Inputs!$I800*Inputs!I$20)","v":0},{"$f":"(Inputs!$I800*Inputs!J$20)","v":0},{"$f":"(Inputs!$I800*Inputs!K$20)","v":0},{"$f":"(Inputs!$I800*Inputs!L$20)","v":0},{"$f":"(Inputs!$I800*Inputs!M$20)","v":0},{"$f":"(Inputs!$I800*Inputs!N$20)","v":0},{"$f":"(Inputs!$I800*Inputs!O$20)","v":0},{"$f":"(Inputs!$I800*Inputs!P$20)","v":0},{"$f":"(Inputs!$I800*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"(Inputs!$I801*Inputs!H$20)","v":0},{"$f":"(Inputs!$I801*Inputs!I$20)","v":0},{"$f":"(Inputs!$I801*Inputs!J$20)","v":0},{"$f":"(Inputs!$I801*Inputs!K$20)","v":0},{"$f":"(Inputs!$I801*Inputs!L$20)","v":0},{"$f":"(Inputs!$I801*Inputs!M$20)","v":0},{"$f":"(Inputs!$I801*Inputs!N$20)","v":0},{"$f":"(Inputs!$I801*Inputs!O$20)","v":0},{"$f":"(Inputs!$I801*Inputs!P$20)","v":0},{"$f":"(Inputs!$I801*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"(Inputs!$I802*Inputs!H$20)","v":0},{"$f":"(Inputs!$I802*Inputs!I$20)","v":0},{"$f":"(Inputs!$I802*Inputs!J$20)","v":0},{"$f":"(Inputs!$I802*Inputs!K$20)","v":0},{"$f":"(Inputs!$I802*Inputs!L$20)","v":0},{"$f":"(Inputs!$I802*Inputs!M$20)","v":0},{"$f":"(Inputs!$I802*Inputs!N$20)","v":0},{"$f":"(Inputs!$I802*Inputs!O$20)","v":0},{"$f":"(Inputs!$I802*Inputs!P$20)","v":0},{"$f":"(Inputs!$I802*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"(Inputs!$I803*Inputs!H$20)","v":0},{"$f":"(Inputs!$I803*Inputs!I$20)","v":0},{"$f":"(Inputs!$I803*Inputs!J$20)","v":0},{"$f":"(Inputs!$I803*Inputs!K$20)","v":0},{"$f":"(Inputs!$I803*Inputs!L$20)","v":0},{"$f":"(Inputs!$I803*Inputs!M$20)","v":0},{"$f":"(Inputs!$I803*Inputs!N$20)","v":0},{"$f":"(Inputs!$I803*Inputs!O$20)","v":0},{"$f":"(Inputs!$I803*Inputs!P$20)","v":0},{"$f":"(Inputs!$I803*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"(Inputs!$I804*Inputs!H$20)","v":0},{"$f":"(Inputs!$I804*Inputs!I$20)","v":0},{"$f":"(Inputs!$I804*Inputs!J$20)","v":0},{"$f":"(Inputs!$I804*Inputs!K$20)","v":0},{"$f":"(Inputs!$I804*Inputs!L$20)","v":0},{"$f":"(Inputs!$I804*Inputs!M$20)","v":0},{"$f":"(Inputs!$I804*Inputs!N$20)","v":0},{"$f":"(Inputs!$I804*Inputs!O$20)","v":0},{"$f":"(Inputs!$I804*Inputs!P$20)","v":0},{"$f":"(Inputs!$I804*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"(Inputs!$I805*Inputs!H$20)","v":0},{"$f":"(Inputs!$I805*Inputs!I$20)","v":0},{"$f":"(Inputs!$I805*Inputs!J$20)","v":0},{"$f":"(Inputs!$I805*Inputs!K$20)","v":0},{"$f":"(Inputs!$I805*Inputs!L$20)","v":0},{"$f":"(Inputs!$I805*Inputs!M$20)","v":0},{"$f":"(Inputs!$I805*Inputs!N$20)","v":0},{"$f":"(Inputs!$I805*Inputs!O$20)","v":0},{"$f":"(Inputs!$I805*Inputs!P$20)","v":0},{"$f":"(Inputs!$I805*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"(Inputs!$I806*Inputs!H$20)","v":0},{"$f":"(Inputs!$I806*Inputs!I$20)","v":0},{"$f":"(Inputs!$I806*Inputs!J$20)","v":0},{"$f":"(Inputs!$I806*Inputs!K$20)","v":0},{"$f":"(Inputs!$I806*Inputs!L$20)","v":0},{"$f":"(Inputs!$I806*Inputs!M$20)","v":0},{"$f":"(Inputs!$I806*Inputs!N$20)","v":0},{"$f":"(Inputs!$I806*Inputs!O$20)","v":0},{"$f":"(Inputs!$I806*Inputs!P$20)","v":0},{"$f":"(Inputs!$I806*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"(Inputs!$I807*Inputs!H$20)","v":0},{"$f":"(Inputs!$I807*Inputs!I$20)","v":0},{"$f":"(Inputs!$I807*Inputs!J$20)","v":0},{"$f":"(Inputs!$I807*Inputs!K$20)","v":0},{"$f":"(Inputs!$I807*Inputs!L$20)","v":0},{"$f":"(Inputs!$I807*Inputs!M$20)","v":0},{"$f":"(Inputs!$I807*Inputs!N$20)","v":0},{"$f":"(Inputs!$I807*Inputs!O$20)","v":0},{"$f":"(Inputs!$I807*Inputs!P$20)","v":0},{"$f":"(Inputs!$I807*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"(Inputs!$I808*Inputs!H$20)","v":0},{"$f":"(Inputs!$I808*Inputs!I$20)","v":0},{"$f":"(Inputs!$I808*Inputs!J$20)","v":0},{"$f":"(Inputs!$I808*Inputs!K$20)","v":0},{"$f":"(Inputs!$I808*Inputs!L$20)","v":0},{"$f":"(Inputs!$I808*Inputs!M$20)","v":0},{"$f":"(Inputs!$I808*Inputs!N$20)","v":0},{"$f":"(Inputs!$I808*Inputs!O$20)","v":0},{"$f":"(Inputs!$I808*Inputs!P$20)","v":0},{"$f":"(Inputs!$I808*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"(Inputs!$I809*Inputs!H$20)","v":0},{"$f":"(Inputs!$I809*Inputs!I$20)","v":0},{"$f":"(Inputs!$I809*Inputs!J$20)","v":0},{"$f":"(Inputs!$I809*Inputs!K$20)","v":0},{"$f":"(Inputs!$I809*Inputs!L$20)","v":0},{"$f":"(Inputs!$I809*Inputs!M$20)","v":0},{"$f":"(Inputs!$I809*Inputs!N$20)","v":0},{"$f":"(Inputs!$I809*Inputs!O$20)","v":0},{"$f":"(Inputs!$I809*Inputs!P$20)","v":0},{"$f":"(Inputs!$I809*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"(Inputs!$I810*Inputs!H$20)","v":0},{"$f":"(Inputs!$I810*Inputs!I$20)","v":0},{"$f":"(Inputs!$I810*Inputs!J$20)","v":0},{"$f":"(Inputs!$I810*Inputs!K$20)","v":0},{"$f":"(Inputs!$I810*Inputs!L$20)","v":0},{"$f":"(Inputs!$I810*Inputs!M$20)","v":0},{"$f":"(Inputs!$I810*Inputs!N$20)","v":0},{"$f":"(Inputs!$I810*Inputs!O$20)","v":0},{"$f":"(Inputs!$I810*Inputs!P$20)","v":0},{"$f":"(Inputs!$I810*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"(Inputs!$I811*Inputs!H$20)","v":0},{"$f":"(Inputs!$I811*Inputs!I$20)","v":0},{"$f":"(Inputs!$I811*Inputs!J$20)","v":0},{"$f":"(Inputs!$I811*Inputs!K$20)","v":0},{"$f":"(Inputs!$I811*Inputs!L$20)","v":0},{"$f":"(Inputs!$I811*Inputs!M$20)","v":0},{"$f":"(Inputs!$I811*Inputs!N$20)","v":0},{"$f":"(Inputs!$I811*Inputs!O$20)","v":0},{"$f":"(Inputs!$I811*Inputs!P$20)","v":0},{"$f":"(Inputs!$I811*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"(Inputs!$I812*Inputs!H$20)","v":0},{"$f":"(Inputs!$I812*Inputs!I$20)","v":0},{"$f":"(Inputs!$I812*Inputs!J$20)","v":0},{"$f":"(Inputs!$I812*Inputs!K$20)","v":0},{"$f":"(Inputs!$I812*Inputs!L$20)","v":0},{"$f":"(Inputs!$I812*Inputs!M$20)","v":0},{"$f":"(Inputs!$I812*Inputs!N$20)","v":0},{"$f":"(Inputs!$I812*Inputs!O$20)","v":0},{"$f":"(Inputs!$I812*Inputs!P$20)","v":0},{"$f":"(Inputs!$I812*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"(Inputs!$I813*Inputs!H$20)","v":0},{"$f":"(Inputs!$I813*Inputs!I$20)","v":0},{"$f":"(Inputs!$I813*Inputs!J$20)","v":0},{"$f":"(Inputs!$I813*Inputs!K$20)","v":0},{"$f":"(Inputs!$I813*Inputs!L$20)","v":0},{"$f":"(Inputs!$I813*Inputs!M$20)","v":0},{"$f":"(Inputs!$I813*Inputs!N$20)","v":0},{"$f":"(Inputs!$I813*Inputs!O$20)","v":0},{"$f":"(Inputs!$I813*Inputs!P$20)","v":0},{"$f":"(Inputs!$I813*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"(Inputs!$I814*Inputs!H$20)","v":0},{"$f":"(Inputs!$I814*Inputs!I$20)","v":0},{"$f":"(Inputs!$I814*Inputs!J$20)","v":0},{"$f":"(Inputs!$I814*Inputs!K$20)","v":0},{"$f":"(Inputs!$I814*Inputs!L$20)","v":0},{"$f":"(Inputs!$I814*Inputs!M$20)","v":0},{"$f":"(Inputs!$I814*Inputs!N$20)","v":0},{"$f":"(Inputs!$I814*Inputs!O$20)","v":0},{"$f":"(Inputs!$I814*Inputs!P$20)","v":0},{"$f":"(Inputs!$I814*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"(Inputs!$I815*Inputs!H$20)","v":0},{"$f":"(Inputs!$I815*Inputs!I$20)","v":0},{"$f":"(Inputs!$I815*Inputs!J$20)","v":0},{"$f":"(Inputs!$I815*Inputs!K$20)","v":0},{"$f":"(Inputs!$I815*Inputs!L$20)","v":0},{"$f":"(Inputs!$I815*Inputs!M$20)","v":0},{"$f":"(Inputs!$I815*Inputs!N$20)","v":0},{"$f":"(Inputs!$I815*Inputs!O$20)","v":0},{"$f":"(Inputs!$I815*Inputs!P$20)","v":0},{"$f":"(Inputs!$I815*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"(Inputs!$I816*Inputs!H$20)","v":0},{"$f":"(Inputs!$I816*Inputs!I$20)","v":0},{"$f":"(Inputs!$I816*Inputs!J$20)","v":0},{"$f":"(Inputs!$I816*Inputs!K$20)","v":0},{"$f":"(Inputs!$I816*Inputs!L$20)","v":0},{"$f":"(Inputs!$I816*Inputs!M$20)","v":0},{"$f":"(Inputs!$I816*Inputs!N$20)","v":0},{"$f":"(Inputs!$I816*Inputs!O$20)","v":0},{"$f":"(Inputs!$I816*Inputs!P$20)","v":0},{"$f":"(Inputs!$I816*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"(Inputs!$I817*Inputs!H$20)","v":0},{"$f":"(Inputs!$I817*Inputs!I$20)","v":0},{"$f":"(Inputs!$I817*Inputs!J$20)","v":0},{"$f":"(Inputs!$I817*Inputs!K$20)","v":0},{"$f":"(Inputs!$I817*Inputs!L$20)","v":0},{"$f":"(Inputs!$I817*Inputs!M$20)","v":0},{"$f":"(Inputs!$I817*Inputs!N$20)","v":0},{"$f":"(Inputs!$I817*Inputs!O$20)","v":0},{"$f":"(Inputs!$I817*Inputs!P$20)","v":0},{"$f":"(Inputs!$I817*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"(Inputs!$I818*Inputs!H$20)","v":0},{"$f":"(Inputs!$I818*Inputs!I$20)","v":0},{"$f":"(Inputs!$I818*Inputs!J$20)","v":0},{"$f":"(Inputs!$I818*Inputs!K$20)","v":0},{"$f":"(Inputs!$I818*Inputs!L$20)","v":0},{"$f":"(Inputs!$I818*Inputs!M$20)","v":0},{"$f":"(Inputs!$I818*Inputs!N$20)","v":0},{"$f":"(Inputs!$I818*Inputs!O$20)","v":0},{"$f":"(Inputs!$I818*Inputs!P$20)","v":0},{"$f":"(Inputs!$I818*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"(Inputs!$I819*Inputs!H$20)","v":0},{"$f":"(Inputs!$I819*Inputs!I$20)","v":0},{"$f":"(Inputs!$I819*Inputs!J$20)","v":0},{"$f":"(Inputs!$I819*Inputs!K$20)","v":0},{"$f":"(Inputs!$I819*Inputs!L$20)","v":0},{"$f":"(Inputs!$I819*Inputs!M$20)","v":0},{"$f":"(Inputs!$I819*Inputs!N$20)","v":0},{"$f":"(Inputs!$I819*Inputs!O$20)","v":0},{"$f":"(Inputs!$I819*Inputs!P$20)","v":0},{"$f":"(Inputs!$I819*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"(Inputs!$I820*Inputs!H$20)","v":0},{"$f":"(Inputs!$I820*Inputs!I$20)","v":0},{"$f":"(Inputs!$I820*Inputs!J$20)","v":0},{"$f":"(Inputs!$I820*Inputs!K$20)","v":0},{"$f":"(Inputs!$I820*Inputs!L$20)","v":0},{"$f":"(Inputs!$I820*Inputs!M$20)","v":0},{"$f":"(Inputs!$I820*Inputs!N$20)","v":0},{"$f":"(Inputs!$I820*Inputs!O$20)","v":0},{"$f":"(Inputs!$I820*Inputs!P$20)","v":0},{"$f":"(Inputs!$I820*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"(Inputs!$I821*Inputs!H$20)","v":0},{"$f":"(Inputs!$I821*Inputs!I$20)","v":0},{"$f":"(Inputs!$I821*Inputs!J$20)","v":0},{"$f":"(Inputs!$I821*Inputs!K$20)","v":0},{"$f":"(Inputs!$I821*Inputs!L$20)","v":0},{"$f":"(Inputs!$I821*Inputs!M$20)","v":0},{"$f":"(Inputs!$I821*Inputs!N$20)","v":0},{"$f":"(Inputs!$I821*Inputs!O$20)","v":0},{"$f":"(Inputs!$I821*Inputs!P$20)","v":0},{"$f":"(Inputs!$I821*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"(Inputs!$I822*Inputs!H$20)","v":0},{"$f":"(Inputs!$I822*Inputs!I$20)","v":0},{"$f":"(Inputs!$I822*Inputs!J$20)","v":0},{"$f":"(Inputs!$I822*Inputs!K$20)","v":0},{"$f":"(Inputs!$I822*Inputs!L$20)","v":0},{"$f":"(Inputs!$I822*Inputs!M$20)","v":0},{"$f":"(Inputs!$I822*Inputs!N$20)","v":0},{"$f":"(Inputs!$I822*Inputs!O$20)","v":0},{"$f":"(Inputs!$I822*Inputs!P$20)","v":0},{"$f":"(Inputs!$I822*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"(Inputs!$I823*Inputs!H$20)","v":0},{"$f":"(Inputs!$I823*Inputs!I$20)","v":0},{"$f":"(Inputs!$I823*Inputs!J$20)","v":0},{"$f":"(Inputs!$I823*Inputs!K$20)","v":0},{"$f":"(Inputs!$I823*Inputs!L$20)","v":0},{"$f":"(Inputs!$I823*Inputs!M$20)","v":0},{"$f":"(Inputs!$I823*Inputs!N$20)","v":0},{"$f":"(Inputs!$I823*Inputs!O$20)","v":0},{"$f":"(Inputs!$I823*Inputs!P$20)","v":0},{"$f":"(Inputs!$I823*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"(Inputs!$I824*Inputs!H$20)","v":0},{"$f":"(Inputs!$I824*Inputs!I$20)","v":0},{"$f":"(Inputs!$I824*Inputs!J$20)","v":0},{"$f":"(Inputs!$I824*Inputs!K$20)","v":0},{"$f":"(Inputs!$I824*Inputs!L$20)","v":0},{"$f":"(Inputs!$I824*Inputs!M$20)","v":0},{"$f":"(Inputs!$I824*Inputs!N$20)","v":0},{"$f":"(Inputs!$I824*Inputs!O$20)","v":0},{"$f":"(Inputs!$I824*Inputs!P$20)","v":0},{"$f":"(Inputs!$I824*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"(Inputs!$I825*Inputs!H$20)","v":0},{"$f":"(Inputs!$I825*Inputs!I$20)","v":0},{"$f":"(Inputs!$I825*Inputs!J$20)","v":0},{"$f":"(Inputs!$I825*Inputs!K$20)","v":0},{"$f":"(Inputs!$I825*Inputs!L$20)","v":0},{"$f":"(Inputs!$I825*Inputs!M$20)","v":0},{"$f":"(Inputs!$I825*Inputs!N$20)","v":0},{"$f":"(Inputs!$I825*Inputs!O$20)","v":0},{"$f":"(Inputs!$I825*Inputs!P$20)","v":0},{"$f":"(Inputs!$I825*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"(Inputs!$I826*Inputs!H$20)","v":0},{"$f":"(Inputs!$I826*Inputs!I$20)","v":0},{"$f":"(Inputs!$I826*Inputs!J$20)","v":0},{"$f":"(Inputs!$I826*Inputs!K$20)","v":0},{"$f":"(Inputs!$I826*Inputs!L$20)","v":0},{"$f":"(Inputs!$I826*Inputs!M$20)","v":0},{"$f":"(Inputs!$I826*Inputs!N$20)","v":0},{"$f":"(Inputs!$I826*Inputs!O$20)","v":0},{"$f":"(Inputs!$I826*Inputs!P$20)","v":0},{"$f":"(Inputs!$I826*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"(Inputs!$I827*Inputs!H$20)","v":0},{"$f":"(Inputs!$I827*Inputs!I$20)","v":0},{"$f":"(Inputs!$I827*Inputs!J$20)","v":0},{"$f":"(Inputs!$I827*Inputs!K$20)","v":0},{"$f":"(Inputs!$I827*Inputs!L$20)","v":0},{"$f":"(Inputs!$I827*Inputs!M$20)","v":0},{"$f":"(Inputs!$I827*Inputs!N$20)","v":0},{"$f":"(Inputs!$I827*Inputs!O$20)","v":0},{"$f":"(Inputs!$I827*Inputs!P$20)","v":0},{"$f":"(Inputs!$I827*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"(Inputs!$I828*Inputs!H$20)","v":0},{"$f":"(Inputs!$I828*Inputs!I$20)","v":0},{"$f":"(Inputs!$I828*Inputs!J$20)","v":0},{"$f":"(Inputs!$I828*Inputs!K$20)","v":0},{"$f":"(Inputs!$I828*Inputs!L$20)","v":0},{"$f":"(Inputs!$I828*Inputs!M$20)","v":0},{"$f":"(Inputs!$I828*Inputs!N$20)","v":0},{"$f":"(Inputs!$I828*Inputs!O$20)","v":0},{"$f":"(Inputs!$I828*Inputs!P$20)","v":0},{"$f":"(Inputs!$I828*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"(Inputs!$I829*Inputs!H$20)","v":0},{"$f":"(Inputs!$I829*Inputs!I$20)","v":0},{"$f":"(Inputs!$I829*Inputs!J$20)","v":0},{"$f":"(Inputs!$I829*Inputs!K$20)","v":0},{"$f":"(Inputs!$I829*Inputs!L$20)","v":0},{"$f":"(Inputs!$I829*Inputs!M$20)","v":0},{"$f":"(Inputs!$I829*Inputs!N$20)","v":0},{"$f":"(Inputs!$I829*Inputs!O$20)","v":0},{"$f":"(Inputs!$I829*Inputs!P$20)","v":0},{"$f":"(Inputs!$I829*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"(Inputs!$I830*Inputs!H$20)","v":0},{"$f":"(Inputs!$I830*Inputs!I$20)","v":0},{"$f":"(Inputs!$I830*Inputs!J$20)","v":0},{"$f":"(Inputs!$I830*Inputs!K$20)","v":0},{"$f":"(Inputs!$I830*Inputs!L$20)","v":0},{"$f":"(Inputs!$I830*Inputs!M$20)","v":0},{"$f":"(Inputs!$I830*Inputs!N$20)","v":0},{"$f":"(Inputs!$I830*Inputs!O$20)","v":0},{"$f":"(Inputs!$I830*Inputs!P$20)","v":0},{"$f":"(Inputs!$I830*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"(Inputs!$I831*Inputs!H$20)","v":0},{"$f":"(Inputs!$I831*Inputs!I$20)","v":0},{"$f":"(Inputs!$I831*Inputs!J$20)","v":0},{"$f":"(Inputs!$I831*Inputs!K$20)","v":0},{"$f":"(Inputs!$I831*Inputs!L$20)","v":0},{"$f":"(Inputs!$I831*Inputs!M$20)","v":0},{"$f":"(Inputs!$I831*Inputs!N$20)","v":0},{"$f":"(Inputs!$I831*Inputs!O$20)","v":0},{"$f":"(Inputs!$I831*Inputs!P$20)","v":0},{"$f":"(Inputs!$I831*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"(Inputs!$I832*Inputs!H$20)","v":0},{"$f":"(Inputs!$I832*Inputs!I$20)","v":0},{"$f":"(Inputs!$I832*Inputs!J$20)","v":0},{"$f":"(Inputs!$I832*Inputs!K$20)","v":0},{"$f":"(Inputs!$I832*Inputs!L$20)","v":0},{"$f":"(Inputs!$I832*Inputs!M$20)","v":0},{"$f":"(Inputs!$I832*Inputs!N$20)","v":0},{"$f":"(Inputs!$I832*Inputs!O$20)","v":0},{"$f":"(Inputs!$I832*Inputs!P$20)","v":0},{"$f":"(Inputs!$I832*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"(Inputs!$I833*Inputs!H$20)","v":0},{"$f":"(Inputs!$I833*Inputs!I$20)","v":0},{"$f":"(Inputs!$I833*Inputs!J$20)","v":0},{"$f":"(Inputs!$I833*Inputs!K$20)","v":0},{"$f":"(Inputs!$I833*Inputs!L$20)","v":0},{"$f":"(Inputs!$I833*Inputs!M$20)","v":0},{"$f":"(Inputs!$I833*Inputs!N$20)","v":0},{"$f":"(Inputs!$I833*Inputs!O$20)","v":0},{"$f":"(Inputs!$I833*Inputs!P$20)","v":0},{"$f":"(Inputs!$I833*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"(Inputs!$I834*Inputs!H$20)","v":0},{"$f":"(Inputs!$I834*Inputs!I$20)","v":0},{"$f":"(Inputs!$I834*Inputs!J$20)","v":0},{"$f":"(Inputs!$I834*Inputs!K$20)","v":0},{"$f":"(Inputs!$I834*Inputs!L$20)","v":0},{"$f":"(Inputs!$I834*Inputs!M$20)","v":0},{"$f":"(Inputs!$I834*Inputs!N$20)","v":0},{"$f":"(Inputs!$I834*Inputs!O$20)","v":0},{"$f":"(Inputs!$I834*Inputs!P$20)","v":0},{"$f":"(Inputs!$I834*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"(Inputs!$I835*Inputs!H$20)","v":0},{"$f":"(Inputs!$I835*Inputs!I$20)","v":0},{"$f":"(Inputs!$I835*Inputs!J$20)","v":0},{"$f":"(Inputs!$I835*Inputs!K$20)","v":0},{"$f":"(Inputs!$I835*Inputs!L$20)","v":0},{"$f":"(Inputs!$I835*Inputs!M$20)","v":0},{"$f":"(Inputs!$I835*Inputs!N$20)","v":0},{"$f":"(Inputs!$I835*Inputs!O$20)","v":0},{"$f":"(Inputs!$I835*Inputs!P$20)","v":0},{"$f":"(Inputs!$I835*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"(Inputs!$I836*Inputs!H$20)","v":0},{"$f":"(Inputs!$I836*Inputs!I$20)","v":0},{"$f":"(Inputs!$I836*Inputs!J$20)","v":0},{"$f":"(Inputs!$I836*Inputs!K$20)","v":0},{"$f":"(Inputs!$I836*Inputs!L$20)","v":0},{"$f":"(Inputs!$I836*Inputs!M$20)","v":0},{"$f":"(Inputs!$I836*Inputs!N$20)","v":0},{"$f":"(Inputs!$I836*Inputs!O$20)","v":0},{"$f":"(Inputs!$I836*Inputs!P$20)","v":0},{"$f":"(Inputs!$I836*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"(Inputs!$I837*Inputs!H$20)","v":0},{"$f":"(Inputs!$I837*Inputs!I$20)","v":0},{"$f":"(Inputs!$I837*Inputs!J$20)","v":0},{"$f":"(Inputs!$I837*Inputs!K$20)","v":0},{"$f":"(Inputs!$I837*Inputs!L$20)","v":0},{"$f":"(Inputs!$I837*Inputs!M$20)","v":0},{"$f":"(Inputs!$I837*Inputs!N$20)","v":0},{"$f":"(Inputs!$I837*Inputs!O$20)","v":0},{"$f":"(Inputs!$I837*Inputs!P$20)","v":0},{"$f":"(Inputs!$I837*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"(Inputs!$I838*Inputs!H$20)","v":0},{"$f":"(Inputs!$I838*Inputs!I$20)","v":0},{"$f":"(Inputs!$I838*Inputs!J$20)","v":0},{"$f":"(Inputs!$I838*Inputs!K$20)","v":0},{"$f":"(Inputs!$I838*Inputs!L$20)","v":0},{"$f":"(Inputs!$I838*Inputs!M$20)","v":0},{"$f":"(Inputs!$I838*Inputs!N$20)","v":0},{"$f":"(Inputs!$I838*Inputs!O$20)","v":0},{"$f":"(Inputs!$I838*Inputs!P$20)","v":0},{"$f":"(Inputs!$I838*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"(Inputs!$I839*Inputs!H$20)","v":0},{"$f":"(Inputs!$I839*Inputs!I$20)","v":0},{"$f":"(Inputs!$I839*Inputs!J$20)","v":0},{"$f":"(Inputs!$I839*Inputs!K$20)","v":0},{"$f":"(Inputs!$I839*Inputs!L$20)","v":0},{"$f":"(Inputs!$I839*Inputs!M$20)","v":0},{"$f":"(Inputs!$I839*Inputs!N$20)","v":0},{"$f":"(Inputs!$I839*Inputs!O$20)","v":0},{"$f":"(Inputs!$I839*Inputs!P$20)","v":0},{"$f":"(Inputs!$I839*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"(Inputs!$I840*Inputs!H$20)","v":0},{"$f":"(Inputs!$I840*Inputs!I$20)","v":0},{"$f":"(Inputs!$I840*Inputs!J$20)","v":0},{"$f":"(Inputs!$I840*Inputs!K$20)","v":0},{"$f":"(Inputs!$I840*Inputs!L$20)","v":0},{"$f":"(Inputs!$I840*Inputs!M$20)","v":0},{"$f":"(Inputs!$I840*Inputs!N$20)","v":0},{"$f":"(Inputs!$I840*Inputs!O$20)","v":0},{"$f":"(Inputs!$I840*Inputs!P$20)","v":0},{"$f":"(Inputs!$I840*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"(Inputs!$I841*Inputs!H$20)","v":0},{"$f":"(Inputs!$I841*Inputs!I$20)","v":0},{"$f":"(Inputs!$I841*Inputs!J$20)","v":0},{"$f":"(Inputs!$I841*Inputs!K$20)","v":0},{"$f":"(Inputs!$I841*Inputs!L$20)","v":0},{"$f":"(Inputs!$I841*Inputs!M$20)","v":0},{"$f":"(Inputs!$I841*Inputs!N$20)","v":0},{"$f":"(Inputs!$I841*Inputs!O$20)","v":0},{"$f":"(Inputs!$I841*Inputs!P$20)","v":0},{"$f":"(Inputs!$I841*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"(Inputs!$I842*Inputs!H$20)","v":0},{"$f":"(Inputs!$I842*Inputs!I$20)","v":0},{"$f":"(Inputs!$I842*Inputs!J$20)","v":0},{"$f":"(Inputs!$I842*Inputs!K$20)","v":0},{"$f":"(Inputs!$I842*Inputs!L$20)","v":0},{"$f":"(Inputs!$I842*Inputs!M$20)","v":0},{"$f":"(Inputs!$I842*Inputs!N$20)","v":0},{"$f":"(Inputs!$I842*Inputs!O$20)","v":0},{"$f":"(Inputs!$I842*Inputs!P$20)","v":0},{"$f":"(Inputs!$I842*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"(Inputs!$I843*Inputs!H$20)","v":0},{"$f":"(Inputs!$I843*Inputs!I$20)","v":0},{"$f":"(Inputs!$I843*Inputs!J$20)","v":0},{"$f":"(Inputs!$I843*Inputs!K$20)","v":0},{"$f":"(Inputs!$I843*Inputs!L$20)","v":0},{"$f":"(Inputs!$I843*Inputs!M$20)","v":0},{"$f":"(Inputs!$I843*Inputs!N$20)","v":0},{"$f":"(Inputs!$I843*Inputs!O$20)","v":0},{"$f":"(Inputs!$I843*Inputs!P$20)","v":0},{"$f":"(Inputs!$I843*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"(Inputs!$I844*Inputs!H$20)","v":0},{"$f":"(Inputs!$I844*Inputs!I$20)","v":0},{"$f":"(Inputs!$I844*Inputs!J$20)","v":0},{"$f":"(Inputs!$I844*Inputs!K$20)","v":0},{"$f":"(Inputs!$I844*Inputs!L$20)","v":0},{"$f":"(Inputs!$I844*Inputs!M$20)","v":0},{"$f":"(Inputs!$I844*Inputs!N$20)","v":0},{"$f":"(Inputs!$I844*Inputs!O$20)","v":0},{"$f":"(Inputs!$I844*Inputs!P$20)","v":0},{"$f":"(Inputs!$I844*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"(Inputs!$I845*Inputs!H$20)","v":0},{"$f":"(Inputs!$I845*Inputs!I$20)","v":0},{"$f":"(Inputs!$I845*Inputs!J$20)","v":0},{"$f":"(Inputs!$I845*Inputs!K$20)","v":0},{"$f":"(Inputs!$I845*Inputs!L$20)","v":0},{"$f":"(Inputs!$I845*Inputs!M$20)","v":0},{"$f":"(Inputs!$I845*Inputs!N$20)","v":0},{"$f":"(Inputs!$I845*Inputs!O$20)","v":0},{"$f":"(Inputs!$I845*Inputs!P$20)","v":0},{"$f":"(Inputs!$I845*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"(Inputs!$I846*Inputs!H$20)","v":0},{"$f":"(Inputs!$I846*Inputs!I$20)","v":0},{"$f":"(Inputs!$I846*Inputs!J$20)","v":0},{"$f":"(Inputs!$I846*Inputs!K$20)","v":0},{"$f":"(Inputs!$I846*Inputs!L$20)","v":0},{"$f":"(Inputs!$I846*Inputs!M$20)","v":0},{"$f":"(Inputs!$I846*Inputs!N$20)","v":0},{"$f":"(Inputs!$I846*Inputs!O$20)","v":0},{"$f":"(Inputs!$I846*Inputs!P$20)","v":0},{"$f":"(Inputs!$I846*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"(Inputs!$I847*Inputs!H$20)","v":0},{"$f":"(Inputs!$I847*Inputs!I$20)","v":0},{"$f":"(Inputs!$I847*Inputs!J$20)","v":0},{"$f":"(Inputs!$I847*Inputs!K$20)","v":0},{"$f":"(Inputs!$I847*Inputs!L$20)","v":0},{"$f":"(Inputs!$I847*Inputs!M$20)","v":0},{"$f":"(Inputs!$I847*Inputs!N$20)","v":0},{"$f":"(Inputs!$I847*Inputs!O$20)","v":0},{"$f":"(Inputs!$I847*Inputs!P$20)","v":0},{"$f":"(Inputs!$I847*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"(Inputs!$I848*Inputs!H$20)","v":0},{"$f":"(Inputs!$I848*Inputs!I$20)","v":0},{"$f":"(Inputs!$I848*Inputs!J$20)","v":0},{"$f":"(Inputs!$I848*Inputs!K$20)","v":0},{"$f":"(Inputs!$I848*Inputs!L$20)","v":0},{"$f":"(Inputs!$I848*Inputs!M$20)","v":0},{"$f":"(Inputs!$I848*Inputs!N$20)","v":0},{"$f":"(Inputs!$I848*Inputs!O$20)","v":0},{"$f":"(Inputs!$I848*Inputs!P$20)","v":0},{"$f":"(Inputs!$I848*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"(Inputs!$I849*Inputs!H$20)","v":0},{"$f":"(Inputs!$I849*Inputs!I$20)","v":0},{"$f":"(Inputs!$I849*Inputs!J$20)","v":0},{"$f":"(Inputs!$I849*Inputs!K$20)","v":0},{"$f":"(Inputs!$I849*Inputs!L$20)","v":0},{"$f":"(Inputs!$I849*Inputs!M$20)","v":0},{"$f":"(Inputs!$I849*Inputs!N$20)","v":0},{"$f":"(Inputs!$I849*Inputs!O$20)","v":0},{"$f":"(Inputs!$I849*Inputs!P$20)","v":0},{"$f":"(Inputs!$I849*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"(Inputs!$I850*Inputs!H$20)","v":0},{"$f":"(Inputs!$I850*Inputs!I$20)","v":0},{"$f":"(Inputs!$I850*Inputs!J$20)","v":0},{"$f":"(Inputs!$I850*Inputs!K$20)","v":0},{"$f":"(Inputs!$I850*Inputs!L$20)","v":0},{"$f":"(Inputs!$I850*Inputs!M$20)","v":0},{"$f":"(Inputs!$I850*Inputs!N$20)","v":0},{"$f":"(Inputs!$I850*Inputs!O$20)","v":0},{"$f":"(Inputs!$I850*Inputs!P$20)","v":0},{"$f":"(Inputs!$I850*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"(Inputs!$I851*Inputs!H$20)","v":0},{"$f":"(Inputs!$I851*Inputs!I$20)","v":0},{"$f":"(Inputs!$I851*Inputs!J$20)","v":0},{"$f":"(Inputs!$I851*Inputs!K$20)","v":0},{"$f":"(Inputs!$I851*Inputs!L$20)","v":0},{"$f":"(Inputs!$I851*Inputs!M$20)","v":0},{"$f":"(Inputs!$I851*Inputs!N$20)","v":0},{"$f":"(Inputs!$I851*Inputs!O$20)","v":0},{"$f":"(Inputs!$I851*Inputs!P$20)","v":0},{"$f":"(Inputs!$I851*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"(Inputs!$I852*Inputs!H$20)","v":0},{"$f":"(Inputs!$I852*Inputs!I$20)","v":0},{"$f":"(Inputs!$I852*Inputs!J$20)","v":0},{"$f":"(Inputs!$I852*Inputs!K$20)","v":0},{"$f":"(Inputs!$I852*Inputs!L$20)","v":0},{"$f":"(Inputs!$I852*Inputs!M$20)","v":0},{"$f":"(Inputs!$I852*Inputs!N$20)","v":0},{"$f":"(Inputs!$I852*Inputs!O$20)","v":0},{"$f":"(Inputs!$I852*Inputs!P$20)","v":0},{"$f":"(Inputs!$I852*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"(Inputs!$I853*Inputs!H$20)","v":0},{"$f":"(Inputs!$I853*Inputs!I$20)","v":0},{"$f":"(Inputs!$I853*Inputs!J$20)","v":0},{"$f":"(Inputs!$I853*Inputs!K$20)","v":0},{"$f":"(Inputs!$I853*Inputs!L$20)","v":0},{"$f":"(Inputs!$I853*Inputs!M$20)","v":0},{"$f":"(Inputs!$I853*Inputs!N$20)","v":0},{"$f":"(Inputs!$I853*Inputs!O$20)","v":0},{"$f":"(Inputs!$I853*Inputs!P$20)","v":0},{"$f":"(Inputs!$I853*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"(Inputs!$I854*Inputs!H$20)","v":0},{"$f":"(Inputs!$I854*Inputs!I$20)","v":0},{"$f":"(Inputs!$I854*Inputs!J$20)","v":0},{"$f":"(Inputs!$I854*Inputs!K$20)","v":0},{"$f":"(Inputs!$I854*Inputs!L$20)","v":0},{"$f":"(Inputs!$I854*Inputs!M$20)","v":0},{"$f":"(Inputs!$I854*Inputs!N$20)","v":0},{"$f":"(Inputs!$I854*Inputs!O$20)","v":0},{"$f":"(Inputs!$I854*Inputs!P$20)","v":0},{"$f":"(Inputs!$I854*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"(Inputs!$I855*Inputs!H$20)","v":0},{"$f":"(Inputs!$I855*Inputs!I$20)","v":0},{"$f":"(Inputs!$I855*Inputs!J$20)","v":0},{"$f":"(Inputs!$I855*Inputs!K$20)","v":0},{"$f":"(Inputs!$I855*Inputs!L$20)","v":0},{"$f":"(Inputs!$I855*Inputs!M$20)","v":0},{"$f":"(Inputs!$I855*Inputs!N$20)","v":0},{"$f":"(Inputs!$I855*Inputs!O$20)","v":0},{"$f":"(Inputs!$I855*Inputs!P$20)","v":0},{"$f":"(Inputs!$I855*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"(Inputs!$I856*Inputs!H$20)","v":0},{"$f":"(Inputs!$I856*Inputs!I$20)","v":0},{"$f":"(Inputs!$I856*Inputs!J$20)","v":0},{"$f":"(Inputs!$I856*Inputs!K$20)","v":0},{"$f":"(Inputs!$I856*Inputs!L$20)","v":0},{"$f":"(Inputs!$I856*Inputs!M$20)","v":0},{"$f":"(Inputs!$I856*Inputs!N$20)","v":0},{"$f":"(Inputs!$I856*Inputs!O$20)","v":0},{"$f":"(Inputs!$I856*Inputs!P$20)","v":0},{"$f":"(Inputs!$I856*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"(Inputs!$I857*Inputs!H$20)","v":0},{"$f":"(Inputs!$I857*Inputs!I$20)","v":0},{"$f":"(Inputs!$I857*Inputs!J$20)","v":0},{"$f":"(Inputs!$I857*Inputs!K$20)","v":0},{"$f":"(Inputs!$I857*Inputs!L$20)","v":0},{"$f":"(Inputs!$I857*Inputs!M$20)","v":0},{"$f":"(Inputs!$I857*Inputs!N$20)","v":0},{"$f":"(Inputs!$I857*Inputs!O$20)","v":0},{"$f":"(Inputs!$I857*Inputs!P$20)","v":0},{"$f":"(Inputs!$I857*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"(Inputs!$I858*Inputs!H$20)","v":0},{"$f":"(Inputs!$I858*Inputs!I$20)","v":0},{"$f":"(Inputs!$I858*Inputs!J$20)","v":0},{"$f":"(Inputs!$I858*Inputs!K$20)","v":0},{"$f":"(Inputs!$I858*Inputs!L$20)","v":0},{"$f":"(Inputs!$I858*Inputs!M$20)","v":0},{"$f":"(Inputs!$I858*Inputs!N$20)","v":0},{"$f":"(Inputs!$I858*Inputs!O$20)","v":0},{"$f":"(Inputs!$I858*Inputs!P$20)","v":0},{"$f":"(Inputs!$I858*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"(Inputs!$I859*Inputs!H$20)","v":0},{"$f":"(Inputs!$I859*Inputs!I$20)","v":0},{"$f":"(Inputs!$I859*Inputs!J$20)","v":0},{"$f":"(Inputs!$I859*Inputs!K$20)","v":0},{"$f":"(Inputs!$I859*Inputs!L$20)","v":0},{"$f":"(Inputs!$I859*Inputs!M$20)","v":0},{"$f":"(Inputs!$I859*Inputs!N$20)","v":0},{"$f":"(Inputs!$I859*Inputs!O$20)","v":0},{"$f":"(Inputs!$I859*Inputs!P$20)","v":0},{"$f":"(Inputs!$I859*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"(Inputs!$I860*Inputs!H$20)","v":0},{"$f":"(Inputs!$I860*Inputs!I$20)","v":0},{"$f":"(Inputs!$I860*Inputs!J$20)","v":0},{"$f":"(Inputs!$I860*Inputs!K$20)","v":0},{"$f":"(Inputs!$I860*Inputs!L$20)","v":0},{"$f":"(Inputs!$I860*Inputs!M$20)","v":0},{"$f":"(Inputs!$I860*Inputs!N$20)","v":0},{"$f":"(Inputs!$I860*Inputs!O$20)","v":0},{"$f":"(Inputs!$I860*Inputs!P$20)","v":0},{"$f":"(Inputs!$I860*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"(Inputs!$I861*Inputs!H$20)","v":0},{"$f":"(Inputs!$I861*Inputs!I$20)","v":0},{"$f":"(Inputs!$I861*Inputs!J$20)","v":0},{"$f":"(Inputs!$I861*Inputs!K$20)","v":0},{"$f":"(Inputs!$I861*Inputs!L$20)","v":0},{"$f":"(Inputs!$I861*Inputs!M$20)","v":0},{"$f":"(Inputs!$I861*Inputs!N$20)","v":0},{"$f":"(Inputs!$I861*Inputs!O$20)","v":0},{"$f":"(Inputs!$I861*Inputs!P$20)","v":0},{"$f":"(Inputs!$I861*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"(Inputs!$I862*Inputs!H$20)","v":0},{"$f":"(Inputs!$I862*Inputs!I$20)","v":0},{"$f":"(Inputs!$I862*Inputs!J$20)","v":0},{"$f":"(Inputs!$I862*Inputs!K$20)","v":0},{"$f":"(Inputs!$I862*Inputs!L$20)","v":0},{"$f":"(Inputs!$I862*Inputs!M$20)","v":0},{"$f":"(Inputs!$I862*Inputs!N$20)","v":0},{"$f":"(Inputs!$I862*Inputs!O$20)","v":0},{"$f":"(Inputs!$I862*Inputs!P$20)","v":0},{"$f":"(Inputs!$I862*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"(Inputs!$I863*Inputs!H$20)","v":0},{"$f":"(Inputs!$I863*Inputs!I$20)","v":0},{"$f":"(Inputs!$I863*Inputs!J$20)","v":0},{"$f":"(Inputs!$I863*Inputs!K$20)","v":0},{"$f":"(Inputs!$I863*Inputs!L$20)","v":0},{"$f":"(Inputs!$I863*Inputs!M$20)","v":0},{"$f":"(Inputs!$I863*Inputs!N$20)","v":0},{"$f":"(Inputs!$I863*Inputs!O$20)","v":0},{"$f":"(Inputs!$I863*Inputs!P$20)","v":0},{"$f":"(Inputs!$I863*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"(Inputs!$I864*Inputs!H$20)","v":0},{"$f":"(Inputs!$I864*Inputs!I$20)","v":0},{"$f":"(Inputs!$I864*Inputs!J$20)","v":0},{"$f":"(Inputs!$I864*Inputs!K$20)","v":0},{"$f":"(Inputs!$I864*Inputs!L$20)","v":0},{"$f":"(Inputs!$I864*Inputs!M$20)","v":0},{"$f":"(Inputs!$I864*Inputs!N$20)","v":0},{"$f":"(Inputs!$I864*Inputs!O$20)","v":0},{"$f":"(Inputs!$I864*Inputs!P$20)","v":0},{"$f":"(Inputs!$I864*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"(Inputs!$I865*Inputs!H$20)","v":0},{"$f":"(Inputs!$I865*Inputs!I$20)","v":0},{"$f":"(Inputs!$I865*Inputs!J$20)","v":0},{"$f":"(Inputs!$I865*Inputs!K$20)","v":0},{"$f":"(Inputs!$I865*Inputs!L$20)","v":0},{"$f":"(Inputs!$I865*Inputs!M$20)","v":0},{"$f":"(Inputs!$I865*Inputs!N$20)","v":0},{"$f":"(Inputs!$I865*Inputs!O$20)","v":0},{"$f":"(Inputs!$I865*Inputs!P$20)","v":0},{"$f":"(Inputs!$I865*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"(Inputs!$I866*Inputs!H$20)","v":0},{"$f":"(Inputs!$I866*Inputs!I$20)","v":0},{"$f":"(Inputs!$I866*Inputs!J$20)","v":0},{"$f":"(Inputs!$I866*Inputs!K$20)","v":0},{"$f":"(Inputs!$I866*Inputs!L$20)","v":0},{"$f":"(Inputs!$I866*Inputs!M$20)","v":0},{"$f":"(Inputs!$I866*Inputs!N$20)","v":0},{"$f":"(Inputs!$I866*Inputs!O$20)","v":0},{"$f":"(Inputs!$I866*Inputs!P$20)","v":0},{"$f":"(Inputs!$I866*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"(Inputs!$I867*Inputs!H$20)","v":0},{"$f":"(Inputs!$I867*Inputs!I$20)","v":0},{"$f":"(Inputs!$I867*Inputs!J$20)","v":0},{"$f":"(Inputs!$I867*Inputs!K$20)","v":0},{"$f":"(Inputs!$I867*Inputs!L$20)","v":0},{"$f":"(Inputs!$I867*Inputs!M$20)","v":0},{"$f":"(Inputs!$I867*Inputs!N$20)","v":0},{"$f":"(Inputs!$I867*Inputs!O$20)","v":0},{"$f":"(Inputs!$I867*Inputs!P$20)","v":0},{"$f":"(Inputs!$I867*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"(Inputs!$I868*Inputs!H$20)","v":0},{"$f":"(Inputs!$I868*Inputs!I$20)","v":0},{"$f":"(Inputs!$I868*Inputs!J$20)","v":0},{"$f":"(Inputs!$I868*Inputs!K$20)","v":0},{"$f":"(Inputs!$I868*Inputs!L$20)","v":0},{"$f":"(Inputs!$I868*Inputs!M$20)","v":0},{"$f":"(Inputs!$I868*Inputs!N$20)","v":0},{"$f":"(Inputs!$I868*Inputs!O$20)","v":0},{"$f":"(Inputs!$I868*Inputs!P$20)","v":0},{"$f":"(Inputs!$I868*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"(Inputs!$I869*Inputs!H$20)","v":0},{"$f":"(Inputs!$I869*Inputs!I$20)","v":0},{"$f":"(Inputs!$I869*Inputs!J$20)","v":0},{"$f":"(Inputs!$I869*Inputs!K$20)","v":0},{"$f":"(Inputs!$I869*Inputs!L$20)","v":0},{"$f":"(Inputs!$I869*Inputs!M$20)","v":0},{"$f":"(Inputs!$I869*Inputs!N$20)","v":0},{"$f":"(Inputs!$I869*Inputs!O$20)","v":0},{"$f":"(Inputs!$I869*Inputs!P$20)","v":0},{"$f":"(Inputs!$I869*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"(Inputs!$I870*Inputs!H$20)","v":0},{"$f":"(Inputs!$I870*Inputs!I$20)","v":0},{"$f":"(Inputs!$I870*Inputs!J$20)","v":0},{"$f":"(Inputs!$I870*Inputs!K$20)","v":0},{"$f":"(Inputs!$I870*Inputs!L$20)","v":0},{"$f":"(Inputs!$I870*Inputs!M$20)","v":0},{"$f":"(Inputs!$I870*Inputs!N$20)","v":0},{"$f":"(Inputs!$I870*Inputs!O$20)","v":0},{"$f":"(Inputs!$I870*Inputs!P$20)","v":0},{"$f":"(Inputs!$I870*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"(Inputs!$I871*Inputs!H$20)","v":0},{"$f":"(Inputs!$I871*Inputs!I$20)","v":0},{"$f":"(Inputs!$I871*Inputs!J$20)","v":0},{"$f":"(Inputs!$I871*Inputs!K$20)","v":0},{"$f":"(Inputs!$I871*Inputs!L$20)","v":0},{"$f":"(Inputs!$I871*Inputs!M$20)","v":0},{"$f":"(Inputs!$I871*Inputs!N$20)","v":0},{"$f":"(Inputs!$I871*Inputs!O$20)","v":0},{"$f":"(Inputs!$I871*Inputs!P$20)","v":0},{"$f":"(Inputs!$I871*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"(Inputs!$I872*Inputs!H$20)","v":0},{"$f":"(Inputs!$I872*Inputs!I$20)","v":0},{"$f":"(Inputs!$I872*Inputs!J$20)","v":0},{"$f":"(Inputs!$I872*Inputs!K$20)","v":0},{"$f":"(Inputs!$I872*Inputs!L$20)","v":0},{"$f":"(Inputs!$I872*Inputs!M$20)","v":0},{"$f":"(Inputs!$I872*Inputs!N$20)","v":0},{"$f":"(Inputs!$I872*Inputs!O$20)","v":0},{"$f":"(Inputs!$I872*Inputs!P$20)","v":0},{"$f":"(Inputs!$I872*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"(Inputs!$I873*Inputs!H$20)","v":0},{"$f":"(Inputs!$I873*Inputs!I$20)","v":0},{"$f":"(Inputs!$I873*Inputs!J$20)","v":0},{"$f":"(Inputs!$I873*Inputs!K$20)","v":0},{"$f":"(Inputs!$I873*Inputs!L$20)","v":0},{"$f":"(Inputs!$I873*Inputs!M$20)","v":0},{"$f":"(Inputs!$I873*Inputs!N$20)","v":0},{"$f":"(Inputs!$I873*Inputs!O$20)","v":0},{"$f":"(Inputs!$I873*Inputs!P$20)","v":0},{"$f":"(Inputs!$I873*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"(Inputs!$I874*Inputs!H$20)","v":0},{"$f":"(Inputs!$I874*Inputs!I$20)","v":0},{"$f":"(Inputs!$I874*Inputs!J$20)","v":0},{"$f":"(Inputs!$I874*Inputs!K$20)","v":0},{"$f":"(Inputs!$I874*Inputs!L$20)","v":0},{"$f":"(Inputs!$I874*Inputs!M$20)","v":0},{"$f":"(Inputs!$I874*Inputs!N$20)","v":0},{"$f":"(Inputs!$I874*Inputs!O$20)","v":0},{"$f":"(Inputs!$I874*Inputs!P$20)","v":0},{"$f":"(Inputs!$I874*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"(Inputs!$I875*Inputs!H$20)","v":0},{"$f":"(Inputs!$I875*Inputs!I$20)","v":0},{"$f":"(Inputs!$I875*Inputs!J$20)","v":0},{"$f":"(Inputs!$I875*Inputs!K$20)","v":0},{"$f":"(Inputs!$I875*Inputs!L$20)","v":0},{"$f":"(Inputs!$I875*Inputs!M$20)","v":0},{"$f":"(Inputs!$I875*Inputs!N$20)","v":0},{"$f":"(Inputs!$I875*Inputs!O$20)","v":0},{"$f":"(Inputs!$I875*Inputs!P$20)","v":0},{"$f":"(Inputs!$I875*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"(Inputs!$I876*Inputs!H$20)","v":0},{"$f":"(Inputs!$I876*Inputs!I$20)","v":0},{"$f":"(Inputs!$I876*Inputs!J$20)","v":0},{"$f":"(Inputs!$I876*Inputs!K$20)","v":0},{"$f":"(Inputs!$I876*Inputs!L$20)","v":0},{"$f":"(Inputs!$I876*Inputs!M$20)","v":0},{"$f":"(Inputs!$I876*Inputs!N$20)","v":0},{"$f":"(Inputs!$I876*Inputs!O$20)","v":0},{"$f":"(Inputs!$I876*Inputs!P$20)","v":0},{"$f":"(Inputs!$I876*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"(Inputs!$I877*Inputs!H$20)","v":0},{"$f":"(Inputs!$I877*Inputs!I$20)","v":0},{"$f":"(Inputs!$I877*Inputs!J$20)","v":0},{"$f":"(Inputs!$I877*Inputs!K$20)","v":0},{"$f":"(Inputs!$I877*Inputs!L$20)","v":0},{"$f":"(Inputs!$I877*Inputs!M$20)","v":0},{"$f":"(Inputs!$I877*Inputs!N$20)","v":0},{"$f":"(Inputs!$I877*Inputs!O$20)","v":0},{"$f":"(Inputs!$I877*Inputs!P$20)","v":0},{"$f":"(Inputs!$I877*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"(Inputs!$I878*Inputs!H$20)","v":0},{"$f":"(Inputs!$I878*Inputs!I$20)","v":0},{"$f":"(Inputs!$I878*Inputs!J$20)","v":0},{"$f":"(Inputs!$I878*Inputs!K$20)","v":0},{"$f":"(Inputs!$I878*Inputs!L$20)","v":0},{"$f":"(Inputs!$I878*Inputs!M$20)","v":0},{"$f":"(Inputs!$I878*Inputs!N$20)","v":0},{"$f":"(Inputs!$I878*Inputs!O$20)","v":0},{"$f":"(Inputs!$I878*Inputs!P$20)","v":0},{"$f":"(Inputs!$I878*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"(Inputs!$I879*Inputs!H$20)","v":0},{"$f":"(Inputs!$I879*Inputs!I$20)","v":0},{"$f":"(Inputs!$I879*Inputs!J$20)","v":0},{"$f":"(Inputs!$I879*Inputs!K$20)","v":0},{"$f":"(Inputs!$I879*Inputs!L$20)","v":0},{"$f":"(Inputs!$I879*Inputs!M$20)","v":0},{"$f":"(Inputs!$I879*Inputs!N$20)","v":0},{"$f":"(Inputs!$I879*Inputs!O$20)","v":0},{"$f":"(Inputs!$I879*Inputs!P$20)","v":0},{"$f":"(Inputs!$I879*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"(Inputs!$I880*Inputs!H$20)","v":0},{"$f":"(Inputs!$I880*Inputs!I$20)","v":0},{"$f":"(Inputs!$I880*Inputs!J$20)","v":0},{"$f":"(Inputs!$I880*Inputs!K$20)","v":0},{"$f":"(Inputs!$I880*Inputs!L$20)","v":0},{"$f":"(Inputs!$I880*Inputs!M$20)","v":0},{"$f":"(Inputs!$I880*Inputs!N$20)","v":0},{"$f":"(Inputs!$I880*Inputs!O$20)","v":0},{"$f":"(Inputs!$I880*Inputs!P$20)","v":0},{"$f":"(Inputs!$I880*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"(Inputs!$I881*Inputs!H$20)","v":0},{"$f":"(Inputs!$I881*Inputs!I$20)","v":0},{"$f":"(Inputs!$I881*Inputs!J$20)","v":0},{"$f":"(Inputs!$I881*Inputs!K$20)","v":0},{"$f":"(Inputs!$I881*Inputs!L$20)","v":0},{"$f":"(Inputs!$I881*Inputs!M$20)","v":0},{"$f":"(Inputs!$I881*Inputs!N$20)","v":0},{"$f":"(Inputs!$I881*Inputs!O$20)","v":0},{"$f":"(Inputs!$I881*Inputs!P$20)","v":0},{"$f":"(Inputs!$I881*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"(Inputs!$I882*Inputs!H$20)","v":0},{"$f":"(Inputs!$I882*Inputs!I$20)","v":0},{"$f":"(Inputs!$I882*Inputs!J$20)","v":0},{"$f":"(Inputs!$I882*Inputs!K$20)","v":0},{"$f":"(Inputs!$I882*Inputs!L$20)","v":0},{"$f":"(Inputs!$I882*Inputs!M$20)","v":0},{"$f":"(Inputs!$I882*Inputs!N$20)","v":0},{"$f":"(Inputs!$I882*Inputs!O$20)","v":0},{"$f":"(Inputs!$I882*Inputs!P$20)","v":0},{"$f":"(Inputs!$I882*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"(Inputs!$I883*Inputs!H$20)","v":0},{"$f":"(Inputs!$I883*Inputs!I$20)","v":0},{"$f":"(Inputs!$I883*Inputs!J$20)","v":0},{"$f":"(Inputs!$I883*Inputs!K$20)","v":0},{"$f":"(Inputs!$I883*Inputs!L$20)","v":0},{"$f":"(Inputs!$I883*Inputs!M$20)","v":0},{"$f":"(Inputs!$I883*Inputs!N$20)","v":0},{"$f":"(Inputs!$I883*Inputs!O$20)","v":0},{"$f":"(Inputs!$I883*Inputs!P$20)","v":0},{"$f":"(Inputs!$I883*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"(Inputs!$I884*Inputs!H$20)","v":0},{"$f":"(Inputs!$I884*Inputs!I$20)","v":0},{"$f":"(Inputs!$I884*Inputs!J$20)","v":0},{"$f":"(Inputs!$I884*Inputs!K$20)","v":0},{"$f":"(Inputs!$I884*Inputs!L$20)","v":0},{"$f":"(Inputs!$I884*Inputs!M$20)","v":0},{"$f":"(Inputs!$I884*Inputs!N$20)","v":0},{"$f":"(Inputs!$I884*Inputs!O$20)","v":0},{"$f":"(Inputs!$I884*Inputs!P$20)","v":0},{"$f":"(Inputs!$I884*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"(Inputs!$I885*Inputs!H$20)","v":0},{"$f":"(Inputs!$I885*Inputs!I$20)","v":0},{"$f":"(Inputs!$I885*Inputs!J$20)","v":0},{"$f":"(Inputs!$I885*Inputs!K$20)","v":0},{"$f":"(Inputs!$I885*Inputs!L$20)","v":0},{"$f":"(Inputs!$I885*Inputs!M$20)","v":0},{"$f":"(Inputs!$I885*Inputs!N$20)","v":0},{"$f":"(Inputs!$I885*Inputs!O$20)","v":0},{"$f":"(Inputs!$I885*Inputs!P$20)","v":0},{"$f":"(Inputs!$I885*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"(Inputs!$I886*Inputs!H$20)","v":0},{"$f":"(Inputs!$I886*Inputs!I$20)","v":0},{"$f":"(Inputs!$I886*Inputs!J$20)","v":0},{"$f":"(Inputs!$I886*Inputs!K$20)","v":0},{"$f":"(Inputs!$I886*Inputs!L$20)","v":0},{"$f":"(Inputs!$I886*Inputs!M$20)","v":0},{"$f":"(Inputs!$I886*Inputs!N$20)","v":0},{"$f":"(Inputs!$I886*Inputs!O$20)","v":0},{"$f":"(Inputs!$I886*Inputs!P$20)","v":0},{"$f":"(Inputs!$I886*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"(Inputs!$I887*Inputs!H$20)","v":0},{"$f":"(Inputs!$I887*Inputs!I$20)","v":0},{"$f":"(Inputs!$I887*Inputs!J$20)","v":0},{"$f":"(Inputs!$I887*Inputs!K$20)","v":0},{"$f":"(Inputs!$I887*Inputs!L$20)","v":0},{"$f":"(Inputs!$I887*Inputs!M$20)","v":0},{"$f":"(Inputs!$I887*Inputs!N$20)","v":0},{"$f":"(Inputs!$I887*Inputs!O$20)","v":0},{"$f":"(Inputs!$I887*Inputs!P$20)","v":0},{"$f":"(Inputs!$I887*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"(Inputs!$I888*Inputs!H$20)","v":0},{"$f":"(Inputs!$I888*Inputs!I$20)","v":0},{"$f":"(Inputs!$I888*Inputs!J$20)","v":0},{"$f":"(Inputs!$I888*Inputs!K$20)","v":0},{"$f":"(Inputs!$I888*Inputs!L$20)","v":0},{"$f":"(Inputs!$I888*Inputs!M$20)","v":0},{"$f":"(Inputs!$I888*Inputs!N$20)","v":0},{"$f":"(Inputs!$I888*Inputs!O$20)","v":0},{"$f":"(Inputs!$I888*Inputs!P$20)","v":0},{"$f":"(Inputs!$I888*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"(Inputs!$I889*Inputs!H$20)","v":0},{"$f":"(Inputs!$I889*Inputs!I$20)","v":0},{"$f":"(Inputs!$I889*Inputs!J$20)","v":0},{"$f":"(Inputs!$I889*Inputs!K$20)","v":0},{"$f":"(Inputs!$I889*Inputs!L$20)","v":0},{"$f":"(Inputs!$I889*Inputs!M$20)","v":0},{"$f":"(Inputs!$I889*Inputs!N$20)","v":0},{"$f":"(Inputs!$I889*Inputs!O$20)","v":0},{"$f":"(Inputs!$I889*Inputs!P$20)","v":0},{"$f":"(Inputs!$I889*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"(Inputs!$I890*Inputs!H$20)","v":0},{"$f":"(Inputs!$I890*Inputs!I$20)","v":0},{"$f":"(Inputs!$I890*Inputs!J$20)","v":0},{"$f":"(Inputs!$I890*Inputs!K$20)","v":0},{"$f":"(Inputs!$I890*Inputs!L$20)","v":0},{"$f":"(Inputs!$I890*Inputs!M$20)","v":0},{"$f":"(Inputs!$I890*Inputs!N$20)","v":0},{"$f":"(Inputs!$I890*Inputs!O$20)","v":0},{"$f":"(Inputs!$I890*Inputs!P$20)","v":0},{"$f":"(Inputs!$I890*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"(Inputs!$I891*Inputs!H$20)","v":0},{"$f":"(Inputs!$I891*Inputs!I$20)","v":0},{"$f":"(Inputs!$I891*Inputs!J$20)","v":0},{"$f":"(Inputs!$I891*Inputs!K$20)","v":0},{"$f":"(Inputs!$I891*Inputs!L$20)","v":0},{"$f":"(Inputs!$I891*Inputs!M$20)","v":0},{"$f":"(Inputs!$I891*Inputs!N$20)","v":0},{"$f":"(Inputs!$I891*Inputs!O$20)","v":0},{"$f":"(Inputs!$I891*Inputs!P$20)","v":0},{"$f":"(Inputs!$I891*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"(Inputs!$I892*Inputs!H$20)","v":0},{"$f":"(Inputs!$I892*Inputs!I$20)","v":0},{"$f":"(Inputs!$I892*Inputs!J$20)","v":0},{"$f":"(Inputs!$I892*Inputs!K$20)","v":0},{"$f":"(Inputs!$I892*Inputs!L$20)","v":0},{"$f":"(Inputs!$I892*Inputs!M$20)","v":0},{"$f":"(Inputs!$I892*Inputs!N$20)","v":0},{"$f":"(Inputs!$I892*Inputs!O$20)","v":0},{"$f":"(Inputs!$I892*Inputs!P$20)","v":0},{"$f":"(Inputs!$I892*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"(Inputs!$I893*Inputs!H$20)","v":0},{"$f":"(Inputs!$I893*Inputs!I$20)","v":0},{"$f":"(Inputs!$I893*Inputs!J$20)","v":0},{"$f":"(Inputs!$I893*Inputs!K$20)","v":0},{"$f":"(Inputs!$I893*Inputs!L$20)","v":0},{"$f":"(Inputs!$I893*Inputs!M$20)","v":0},{"$f":"(Inputs!$I893*Inputs!N$20)","v":0},{"$f":"(Inputs!$I893*Inputs!O$20)","v":0},{"$f":"(Inputs!$I893*Inputs!P$20)","v":0},{"$f":"(Inputs!$I893*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"(Inputs!$I894*Inputs!H$20)","v":0},{"$f":"(Inputs!$I894*Inputs!I$20)","v":0},{"$f":"(Inputs!$I894*Inputs!J$20)","v":0},{"$f":"(Inputs!$I894*Inputs!K$20)","v":0},{"$f":"(Inputs!$I894*Inputs!L$20)","v":0},{"$f":"(Inputs!$I894*Inputs!M$20)","v":0},{"$f":"(Inputs!$I894*Inputs!N$20)","v":0},{"$f":"(Inputs!$I894*Inputs!O$20)","v":0},{"$f":"(Inputs!$I894*Inputs!P$20)","v":0},{"$f":"(Inputs!$I894*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"(Inputs!$I895*Inputs!H$20)","v":0},{"$f":"(Inputs!$I895*Inputs!I$20)","v":0},{"$f":"(Inputs!$I895*Inputs!J$20)","v":0},{"$f":"(Inputs!$I895*Inputs!K$20)","v":0},{"$f":"(Inputs!$I895*Inputs!L$20)","v":0},{"$f":"(Inputs!$I895*Inputs!M$20)","v":0},{"$f":"(Inputs!$I895*Inputs!N$20)","v":0},{"$f":"(Inputs!$I895*Inputs!O$20)","v":0},{"$f":"(Inputs!$I895*Inputs!P$20)","v":0},{"$f":"(Inputs!$I895*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"(Inputs!$I896*Inputs!H$20)","v":0},{"$f":"(Inputs!$I896*Inputs!I$20)","v":0},{"$f":"(Inputs!$I896*Inputs!J$20)","v":0},{"$f":"(Inputs!$I896*Inputs!K$20)","v":0},{"$f":"(Inputs!$I896*Inputs!L$20)","v":0},{"$f":"(Inputs!$I896*Inputs!M$20)","v":0},{"$f":"(Inputs!$I896*Inputs!N$20)","v":0},{"$f":"(Inputs!$I896*Inputs!O$20)","v":0},{"$f":"(Inputs!$I896*Inputs!P$20)","v":0},{"$f":"(Inputs!$I896*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"(Inputs!$I897*Inputs!H$20)","v":0},{"$f":"(Inputs!$I897*Inputs!I$20)","v":0},{"$f":"(Inputs!$I897*Inputs!J$20)","v":0},{"$f":"(Inputs!$I897*Inputs!K$20)","v":0},{"$f":"(Inputs!$I897*Inputs!L$20)","v":0},{"$f":"(Inputs!$I897*Inputs!M$20)","v":0},{"$f":"(Inputs!$I897*Inputs!N$20)","v":0},{"$f":"(Inputs!$I897*Inputs!O$20)","v":0},{"$f":"(Inputs!$I897*Inputs!P$20)","v":0},{"$f":"(Inputs!$I897*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"(Inputs!$I898*Inputs!H$20)","v":0},{"$f":"(Inputs!$I898*Inputs!I$20)","v":0},{"$f":"(Inputs!$I898*Inputs!J$20)","v":0},{"$f":"(Inputs!$I898*Inputs!K$20)","v":0},{"$f":"(Inputs!$I898*Inputs!L$20)","v":0},{"$f":"(Inputs!$I898*Inputs!M$20)","v":0},{"$f":"(Inputs!$I898*Inputs!N$20)","v":0},{"$f":"(Inputs!$I898*Inputs!O$20)","v":0},{"$f":"(Inputs!$I898*Inputs!P$20)","v":0},{"$f":"(Inputs!$I898*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"(Inputs!$I899*Inputs!H$20)","v":0},{"$f":"(Inputs!$I899*Inputs!I$20)","v":0},{"$f":"(Inputs!$I899*Inputs!J$20)","v":0},{"$f":"(Inputs!$I899*Inputs!K$20)","v":0},{"$f":"(Inputs!$I899*Inputs!L$20)","v":0},{"$f":"(Inputs!$I899*Inputs!M$20)","v":0},{"$f":"(Inputs!$I899*Inputs!N$20)","v":0},{"$f":"(Inputs!$I899*Inputs!O$20)","v":0},{"$f":"(Inputs!$I899*Inputs!P$20)","v":0},{"$f":"(Inputs!$I899*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"(Inputs!$I900*Inputs!H$20)","v":0},{"$f":"(Inputs!$I900*Inputs!I$20)","v":0},{"$f":"(Inputs!$I900*Inputs!J$20)","v":0},{"$f":"(Inputs!$I900*Inputs!K$20)","v":0},{"$f":"(Inputs!$I900*Inputs!L$20)","v":0},{"$f":"(Inputs!$I900*Inputs!M$20)","v":0},{"$f":"(Inputs!$I900*Inputs!N$20)","v":0},{"$f":"(Inputs!$I900*Inputs!O$20)","v":0},{"$f":"(Inputs!$I900*Inputs!P$20)","v":0},{"$f":"(Inputs!$I900*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"(Inputs!$I901*Inputs!H$20)","v":0},{"$f":"(Inputs!$I901*Inputs!I$20)","v":0},{"$f":"(Inputs!$I901*Inputs!J$20)","v":0},{"$f":"(Inputs!$I901*Inputs!K$20)","v":0},{"$f":"(Inputs!$I901*Inputs!L$20)","v":0},{"$f":"(Inputs!$I901*Inputs!M$20)","v":0},{"$f":"(Inputs!$I901*Inputs!N$20)","v":0},{"$f":"(Inputs!$I901*Inputs!O$20)","v":0},{"$f":"(Inputs!$I901*Inputs!P$20)","v":0},{"$f":"(Inputs!$I901*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"(Inputs!$I902*Inputs!H$20)","v":0},{"$f":"(Inputs!$I902*Inputs!I$20)","v":0},{"$f":"(Inputs!$I902*Inputs!J$20)","v":0},{"$f":"(Inputs!$I902*Inputs!K$20)","v":0},{"$f":"(Inputs!$I902*Inputs!L$20)","v":0},{"$f":"(Inputs!$I902*Inputs!M$20)","v":0},{"$f":"(Inputs!$I902*Inputs!N$20)","v":0},{"$f":"(Inputs!$I902*Inputs!O$20)","v":0},{"$f":"(Inputs!$I902*Inputs!P$20)","v":0},{"$f":"(Inputs!$I902*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"(Inputs!$I903*Inputs!H$20)","v":0},{"$f":"(Inputs!$I903*Inputs!I$20)","v":0},{"$f":"(Inputs!$I903*Inputs!J$20)","v":0},{"$f":"(Inputs!$I903*Inputs!K$20)","v":0},{"$f":"(Inputs!$I903*Inputs!L$20)","v":0},{"$f":"(Inputs!$I903*Inputs!M$20)","v":0},{"$f":"(Inputs!$I903*Inputs!N$20)","v":0},{"$f":"(Inputs!$I903*Inputs!O$20)","v":0},{"$f":"(Inputs!$I903*Inputs!P$20)","v":0},{"$f":"(Inputs!$I903*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"(Inputs!$I904*Inputs!H$20)","v":0},{"$f":"(Inputs!$I904*Inputs!I$20)","v":0},{"$f":"(Inputs!$I904*Inputs!J$20)","v":0},{"$f":"(Inputs!$I904*Inputs!K$20)","v":0},{"$f":"(Inputs!$I904*Inputs!L$20)","v":0},{"$f":"(Inputs!$I904*Inputs!M$20)","v":0},{"$f":"(Inputs!$I904*Inputs!N$20)","v":0},{"$f":"(Inputs!$I904*Inputs!O$20)","v":0},{"$f":"(Inputs!$I904*Inputs!P$20)","v":0},{"$f":"(Inputs!$I904*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"(Inputs!$I905*Inputs!H$20)","v":0},{"$f":"(Inputs!$I905*Inputs!I$20)","v":0},{"$f":"(Inputs!$I905*Inputs!J$20)","v":0},{"$f":"(Inputs!$I905*Inputs!K$20)","v":0},{"$f":"(Inputs!$I905*Inputs!L$20)","v":0},{"$f":"(Inputs!$I905*Inputs!M$20)","v":0},{"$f":"(Inputs!$I905*Inputs!N$20)","v":0},{"$f":"(Inputs!$I905*Inputs!O$20)","v":0},{"$f":"(Inputs!$I905*Inputs!P$20)","v":0},{"$f":"(Inputs!$I905*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"(Inputs!$I906*Inputs!H$20)","v":0},{"$f":"(Inputs!$I906*Inputs!I$20)","v":0},{"$f":"(Inputs!$I906*Inputs!J$20)","v":0},{"$f":"(Inputs!$I906*Inputs!K$20)","v":0},{"$f":"(Inputs!$I906*Inputs!L$20)","v":0},{"$f":"(Inputs!$I906*Inputs!M$20)","v":0},{"$f":"(Inputs!$I906*Inputs!N$20)","v":0},{"$f":"(Inputs!$I906*Inputs!O$20)","v":0},{"$f":"(Inputs!$I906*Inputs!P$20)","v":0},{"$f":"(Inputs!$I906*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"(Inputs!$I907*Inputs!H$20)","v":0},{"$f":"(Inputs!$I907*Inputs!I$20)","v":0},{"$f":"(Inputs!$I907*Inputs!J$20)","v":0},{"$f":"(Inputs!$I907*Inputs!K$20)","v":0},{"$f":"(Inputs!$I907*Inputs!L$20)","v":0},{"$f":"(Inputs!$I907*Inputs!M$20)","v":0},{"$f":"(Inputs!$I907*Inputs!N$20)","v":0},{"$f":"(Inputs!$I907*Inputs!O$20)","v":0},{"$f":"(Inputs!$I907*Inputs!P$20)","v":0},{"$f":"(Inputs!$I907*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"(Inputs!$I908*Inputs!H$20)","v":0},{"$f":"(Inputs!$I908*Inputs!I$20)","v":0},{"$f":"(Inputs!$I908*Inputs!J$20)","v":0},{"$f":"(Inputs!$I908*Inputs!K$20)","v":0},{"$f":"(Inputs!$I908*Inputs!L$20)","v":0},{"$f":"(Inputs!$I908*Inputs!M$20)","v":0},{"$f":"(Inputs!$I908*Inputs!N$20)","v":0},{"$f":"(Inputs!$I908*Inputs!O$20)","v":0},{"$f":"(Inputs!$I908*Inputs!P$20)","v":0},{"$f":"(Inputs!$I908*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"(Inputs!$I909*Inputs!H$20)","v":0},{"$f":"(Inputs!$I909*Inputs!I$20)","v":0},{"$f":"(Inputs!$I909*Inputs!J$20)","v":0},{"$f":"(Inputs!$I909*Inputs!K$20)","v":0},{"$f":"(Inputs!$I909*Inputs!L$20)","v":0},{"$f":"(Inputs!$I909*Inputs!M$20)","v":0},{"$f":"(Inputs!$I909*Inputs!N$20)","v":0},{"$f":"(Inputs!$I909*Inputs!O$20)","v":0},{"$f":"(Inputs!$I909*Inputs!P$20)","v":0},{"$f":"(Inputs!$I909*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"(Inputs!$I910*Inputs!H$20)","v":0},{"$f":"(Inputs!$I910*Inputs!I$20)","v":0},{"$f":"(Inputs!$I910*Inputs!J$20)","v":0},{"$f":"(Inputs!$I910*Inputs!K$20)","v":0},{"$f":"(Inputs!$I910*Inputs!L$20)","v":0},{"$f":"(Inputs!$I910*Inputs!M$20)","v":0},{"$f":"(Inputs!$I910*Inputs!N$20)","v":0},{"$f":"(Inputs!$I910*Inputs!O$20)","v":0},{"$f":"(Inputs!$I910*Inputs!P$20)","v":0},{"$f":"(Inputs!$I910*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"(Inputs!$I911*Inputs!H$20)","v":0},{"$f":"(Inputs!$I911*Inputs!I$20)","v":0},{"$f":"(Inputs!$I911*Inputs!J$20)","v":0},{"$f":"(Inputs!$I911*Inputs!K$20)","v":0},{"$f":"(Inputs!$I911*Inputs!L$20)","v":0},{"$f":"(Inputs!$I911*Inputs!M$20)","v":0},{"$f":"(Inputs!$I911*Inputs!N$20)","v":0},{"$f":"(Inputs!$I911*Inputs!O$20)","v":0},{"$f":"(Inputs!$I911*Inputs!P$20)","v":0},{"$f":"(Inputs!$I911*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"(Inputs!$I912*Inputs!H$20)","v":0},{"$f":"(Inputs!$I912*Inputs!I$20)","v":0},{"$f":"(Inputs!$I912*Inputs!J$20)","v":0},{"$f":"(Inputs!$I912*Inputs!K$20)","v":0},{"$f":"(Inputs!$I912*Inputs!L$20)","v":0},{"$f":"(Inputs!$I912*Inputs!M$20)","v":0},{"$f":"(Inputs!$I912*Inputs!N$20)","v":0},{"$f":"(Inputs!$I912*Inputs!O$20)","v":0},{"$f":"(Inputs!$I912*Inputs!P$20)","v":0},{"$f":"(Inputs!$I912*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"(Inputs!$I913*Inputs!H$20)","v":0},{"$f":"(Inputs!$I913*Inputs!I$20)","v":0},{"$f":"(Inputs!$I913*Inputs!J$20)","v":0},{"$f":"(Inputs!$I913*Inputs!K$20)","v":0},{"$f":"(Inputs!$I913*Inputs!L$20)","v":0},{"$f":"(Inputs!$I913*Inputs!M$20)","v":0},{"$f":"(Inputs!$I913*Inputs!N$20)","v":0},{"$f":"(Inputs!$I913*Inputs!O$20)","v":0},{"$f":"(Inputs!$I913*Inputs!P$20)","v":0},{"$f":"(Inputs!$I913*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"(Inputs!$I914*Inputs!H$20)","v":0},{"$f":"(Inputs!$I914*Inputs!I$20)","v":0},{"$f":"(Inputs!$I914*Inputs!J$20)","v":0},{"$f":"(Inputs!$I914*Inputs!K$20)","v":0},{"$f":"(Inputs!$I914*Inputs!L$20)","v":0},{"$f":"(Inputs!$I914*Inputs!M$20)","v":0},{"$f":"(Inputs!$I914*Inputs!N$20)","v":0},{"$f":"(Inputs!$I914*Inputs!O$20)","v":0},{"$f":"(Inputs!$I914*Inputs!P$20)","v":0},{"$f":"(Inputs!$I914*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"(Inputs!$I915*Inputs!H$20)","v":0},{"$f":"(Inputs!$I915*Inputs!I$20)","v":0},{"$f":"(Inputs!$I915*Inputs!J$20)","v":0},{"$f":"(Inputs!$I915*Inputs!K$20)","v":0},{"$f":"(Inputs!$I915*Inputs!L$20)","v":0},{"$f":"(Inputs!$I915*Inputs!M$20)","v":0},{"$f":"(Inputs!$I915*Inputs!N$20)","v":0},{"$f":"(Inputs!$I915*Inputs!O$20)","v":0},{"$f":"(Inputs!$I915*Inputs!P$20)","v":0},{"$f":"(Inputs!$I915*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"(Inputs!$I916*Inputs!H$20)","v":0},{"$f":"(Inputs!$I916*Inputs!I$20)","v":0},{"$f":"(Inputs!$I916*Inputs!J$20)","v":0},{"$f":"(Inputs!$I916*Inputs!K$20)","v":0},{"$f":"(Inputs!$I916*Inputs!L$20)","v":0},{"$f":"(Inputs!$I916*Inputs!M$20)","v":0},{"$f":"(Inputs!$I916*Inputs!N$20)","v":0},{"$f":"(Inputs!$I916*Inputs!O$20)","v":0},{"$f":"(Inputs!$I916*Inputs!P$20)","v":0},{"$f":"(Inputs!$I916*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"(Inputs!$I917*Inputs!H$20)","v":0},{"$f":"(Inputs!$I917*Inputs!I$20)","v":0},{"$f":"(Inputs!$I917*Inputs!J$20)","v":0},{"$f":"(Inputs!$I917*Inputs!K$20)","v":0},{"$f":"(Inputs!$I917*Inputs!L$20)","v":0},{"$f":"(Inputs!$I917*Inputs!M$20)","v":0},{"$f":"(Inputs!$I917*Inputs!N$20)","v":0},{"$f":"(Inputs!$I917*Inputs!O$20)","v":0},{"$f":"(Inputs!$I917*Inputs!P$20)","v":0},{"$f":"(Inputs!$I917*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"(Inputs!$I918*Inputs!H$20)","v":0},{"$f":"(Inputs!$I918*Inputs!I$20)","v":0},{"$f":"(Inputs!$I918*Inputs!J$20)","v":0},{"$f":"(Inputs!$I918*Inputs!K$20)","v":0},{"$f":"(Inputs!$I918*Inputs!L$20)","v":0},{"$f":"(Inputs!$I918*Inputs!M$20)","v":0},{"$f":"(Inputs!$I918*Inputs!N$20)","v":0},{"$f":"(Inputs!$I918*Inputs!O$20)","v":0},{"$f":"(Inputs!$I918*Inputs!P$20)","v":0},{"$f":"(Inputs!$I918*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"(Inputs!$I919*Inputs!H$20)","v":0},{"$f":"(Inputs!$I919*Inputs!I$20)","v":0},{"$f":"(Inputs!$I919*Inputs!J$20)","v":0},{"$f":"(Inputs!$I919*Inputs!K$20)","v":0},{"$f":"(Inputs!$I919*Inputs!L$20)","v":0},{"$f":"(Inputs!$I919*Inputs!M$20)","v":0},{"$f":"(Inputs!$I919*Inputs!N$20)","v":0},{"$f":"(Inputs!$I919*Inputs!O$20)","v":0},{"$f":"(Inputs!$I919*Inputs!P$20)","v":0},{"$f":"(Inputs!$I919*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"(Inputs!$I920*Inputs!H$20)","v":0},{"$f":"(Inputs!$I920*Inputs!I$20)","v":0},{"$f":"(Inputs!$I920*Inputs!J$20)","v":0},{"$f":"(Inputs!$I920*Inputs!K$20)","v":0},{"$f":"(Inputs!$I920*Inputs!L$20)","v":0},{"$f":"(Inputs!$I920*Inputs!M$20)","v":0},{"$f":"(Inputs!$I920*Inputs!N$20)","v":0},{"$f":"(Inputs!$I920*Inputs!O$20)","v":0},{"$f":"(Inputs!$I920*Inputs!P$20)","v":0},{"$f":"(Inputs!$I920*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"(Inputs!$I921*Inputs!H$20)","v":0},{"$f":"(Inputs!$I921*Inputs!I$20)","v":0},{"$f":"(Inputs!$I921*Inputs!J$20)","v":0},{"$f":"(Inputs!$I921*Inputs!K$20)","v":0},{"$f":"(Inputs!$I921*Inputs!L$20)","v":0},{"$f":"(Inputs!$I921*Inputs!M$20)","v":0},{"$f":"(Inputs!$I921*Inputs!N$20)","v":0},{"$f":"(Inputs!$I921*Inputs!O$20)","v":0},{"$f":"(Inputs!$I921*Inputs!P$20)","v":0},{"$f":"(Inputs!$I921*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"(Inputs!$I922*Inputs!H$20)","v":0},{"$f":"(Inputs!$I922*Inputs!I$20)","v":0},{"$f":"(Inputs!$I922*Inputs!J$20)","v":0},{"$f":"(Inputs!$I922*Inputs!K$20)","v":0},{"$f":"(Inputs!$I922*Inputs!L$20)","v":0},{"$f":"(Inputs!$I922*Inputs!M$20)","v":0},{"$f":"(Inputs!$I922*Inputs!N$20)","v":0},{"$f":"(Inputs!$I922*Inputs!O$20)","v":0},{"$f":"(Inputs!$I922*Inputs!P$20)","v":0},{"$f":"(Inputs!$I922*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"(Inputs!$I923*Inputs!H$20)","v":0},{"$f":"(Inputs!$I923*Inputs!I$20)","v":0},{"$f":"(Inputs!$I923*Inputs!J$20)","v":0},{"$f":"(Inputs!$I923*Inputs!K$20)","v":0},{"$f":"(Inputs!$I923*Inputs!L$20)","v":0},{"$f":"(Inputs!$I923*Inputs!M$20)","v":0},{"$f":"(Inputs!$I923*Inputs!N$20)","v":0},{"$f":"(Inputs!$I923*Inputs!O$20)","v":0},{"$f":"(Inputs!$I923*Inputs!P$20)","v":0},{"$f":"(Inputs!$I923*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"(Inputs!$I924*Inputs!H$20)","v":0},{"$f":"(Inputs!$I924*Inputs!I$20)","v":0},{"$f":"(Inputs!$I924*Inputs!J$20)","v":0},{"$f":"(Inputs!$I924*Inputs!K$20)","v":0},{"$f":"(Inputs!$I924*Inputs!L$20)","v":0},{"$f":"(Inputs!$I924*Inputs!M$20)","v":0},{"$f":"(Inputs!$I924*Inputs!N$20)","v":0},{"$f":"(Inputs!$I924*Inputs!O$20)","v":0},{"$f":"(Inputs!$I924*Inputs!P$20)","v":0},{"$f":"(Inputs!$I924*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"(Inputs!$I925*Inputs!H$20)","v":0},{"$f":"(Inputs!$I925*Inputs!I$20)","v":0},{"$f":"(Inputs!$I925*Inputs!J$20)","v":0},{"$f":"(Inputs!$I925*Inputs!K$20)","v":0},{"$f":"(Inputs!$I925*Inputs!L$20)","v":0},{"$f":"(Inputs!$I925*Inputs!M$20)","v":0},{"$f":"(Inputs!$I925*Inputs!N$20)","v":0},{"$f":"(Inputs!$I925*Inputs!O$20)","v":0},{"$f":"(Inputs!$I925*Inputs!P$20)","v":0},{"$f":"(Inputs!$I925*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"(Inputs!$I926*Inputs!H$20)","v":0},{"$f":"(Inputs!$I926*Inputs!I$20)","v":0},{"$f":"(Inputs!$I926*Inputs!J$20)","v":0},{"$f":"(Inputs!$I926*Inputs!K$20)","v":0},{"$f":"(Inputs!$I926*Inputs!L$20)","v":0},{"$f":"(Inputs!$I926*Inputs!M$20)","v":0},{"$f":"(Inputs!$I926*Inputs!N$20)","v":0},{"$f":"(Inputs!$I926*Inputs!O$20)","v":0},{"$f":"(Inputs!$I926*Inputs!P$20)","v":0},{"$f":"(Inputs!$I926*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"(Inputs!$I927*Inputs!H$20)","v":0},{"$f":"(Inputs!$I927*Inputs!I$20)","v":0},{"$f":"(Inputs!$I927*Inputs!J$20)","v":0},{"$f":"(Inputs!$I927*Inputs!K$20)","v":0},{"$f":"(Inputs!$I927*Inputs!L$20)","v":0},{"$f":"(Inputs!$I927*Inputs!M$20)","v":0},{"$f":"(Inputs!$I927*Inputs!N$20)","v":0},{"$f":"(Inputs!$I927*Inputs!O$20)","v":0},{"$f":"(Inputs!$I927*Inputs!P$20)","v":0},{"$f":"(Inputs!$I927*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"(Inputs!$I928*Inputs!H$20)","v":0},{"$f":"(Inputs!$I928*Inputs!I$20)","v":0},{"$f":"(Inputs!$I928*Inputs!J$20)","v":0},{"$f":"(Inputs!$I928*Inputs!K$20)","v":0},{"$f":"(Inputs!$I928*Inputs!L$20)","v":0},{"$f":"(Inputs!$I928*Inputs!M$20)","v":0},{"$f":"(Inputs!$I928*Inputs!N$20)","v":0},{"$f":"(Inputs!$I928*Inputs!O$20)","v":0},{"$f":"(Inputs!$I928*Inputs!P$20)","v":0},{"$f":"(Inputs!$I928*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"(Inputs!$I929*Inputs!H$20)","v":0},{"$f":"(Inputs!$I929*Inputs!I$20)","v":0},{"$f":"(Inputs!$I929*Inputs!J$20)","v":0},{"$f":"(Inputs!$I929*Inputs!K$20)","v":0},{"$f":"(Inputs!$I929*Inputs!L$20)","v":0},{"$f":"(Inputs!$I929*Inputs!M$20)","v":0},{"$f":"(Inputs!$I929*Inputs!N$20)","v":0},{"$f":"(Inputs!$I929*Inputs!O$20)","v":0},{"$f":"(Inputs!$I929*Inputs!P$20)","v":0},{"$f":"(Inputs!$I929*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"(Inputs!$I930*Inputs!H$20)","v":0},{"$f":"(Inputs!$I930*Inputs!I$20)","v":0},{"$f":"(Inputs!$I930*Inputs!J$20)","v":0},{"$f":"(Inputs!$I930*Inputs!K$20)","v":0},{"$f":"(Inputs!$I930*Inputs!L$20)","v":0},{"$f":"(Inputs!$I930*Inputs!M$20)","v":0},{"$f":"(Inputs!$I930*Inputs!N$20)","v":0},{"$f":"(Inputs!$I930*Inputs!O$20)","v":0},{"$f":"(Inputs!$I930*Inputs!P$20)","v":0},{"$f":"(Inputs!$I930*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"(Inputs!$I931*Inputs!H$20)","v":0},{"$f":"(Inputs!$I931*Inputs!I$20)","v":0},{"$f":"(Inputs!$I931*Inputs!J$20)","v":0},{"$f":"(Inputs!$I931*Inputs!K$20)","v":0},{"$f":"(Inputs!$I931*Inputs!L$20)","v":0},{"$f":"(Inputs!$I931*Inputs!M$20)","v":0},{"$f":"(Inputs!$I931*Inputs!N$20)","v":0},{"$f":"(Inputs!$I931*Inputs!O$20)","v":0},{"$f":"(Inputs!$I931*Inputs!P$20)","v":0},{"$f":"(Inputs!$I931*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"(Inputs!$I932*Inputs!H$20)","v":0},{"$f":"(Inputs!$I932*Inputs!I$20)","v":0},{"$f":"(Inputs!$I932*Inputs!J$20)","v":0},{"$f":"(Inputs!$I932*Inputs!K$20)","v":0},{"$f":"(Inputs!$I932*Inputs!L$20)","v":0},{"$f":"(Inputs!$I932*Inputs!M$20)","v":0},{"$f":"(Inputs!$I932*Inputs!N$20)","v":0},{"$f":"(Inputs!$I932*Inputs!O$20)","v":0},{"$f":"(Inputs!$I932*Inputs!P$20)","v":0},{"$f":"(Inputs!$I932*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"(Inputs!$I933*Inputs!H$20)","v":0},{"$f":"(Inputs!$I933*Inputs!I$20)","v":0},{"$f":"(Inputs!$I933*Inputs!J$20)","v":0},{"$f":"(Inputs!$I933*Inputs!K$20)","v":0},{"$f":"(Inputs!$I933*Inputs!L$20)","v":0},{"$f":"(Inputs!$I933*Inputs!M$20)","v":0},{"$f":"(Inputs!$I933*Inputs!N$20)","v":0},{"$f":"(Inputs!$I933*Inputs!O$20)","v":0},{"$f":"(Inputs!$I933*Inputs!P$20)","v":0},{"$f":"(Inputs!$I933*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"(Inputs!$I934*Inputs!H$20)","v":0},{"$f":"(Inputs!$I934*Inputs!I$20)","v":0},{"$f":"(Inputs!$I934*Inputs!J$20)","v":0},{"$f":"(Inputs!$I934*Inputs!K$20)","v":0},{"$f":"(Inputs!$I934*Inputs!L$20)","v":0},{"$f":"(Inputs!$I934*Inputs!M$20)","v":0},{"$f":"(Inputs!$I934*Inputs!N$20)","v":0},{"$f":"(Inputs!$I934*Inputs!O$20)","v":0},{"$f":"(Inputs!$I934*Inputs!P$20)","v":0},{"$f":"(Inputs!$I934*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"(Inputs!$I935*Inputs!H$20)","v":0},{"$f":"(Inputs!$I935*Inputs!I$20)","v":0},{"$f":"(Inputs!$I935*Inputs!J$20)","v":0},{"$f":"(Inputs!$I935*Inputs!K$20)","v":0},{"$f":"(Inputs!$I935*Inputs!L$20)","v":0},{"$f":"(Inputs!$I935*Inputs!M$20)","v":0},{"$f":"(Inputs!$I935*Inputs!N$20)","v":0},{"$f":"(Inputs!$I935*Inputs!O$20)","v":0},{"$f":"(Inputs!$I935*Inputs!P$20)","v":0},{"$f":"(Inputs!$I935*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"(Inputs!$I936*Inputs!H$20)","v":0},{"$f":"(Inputs!$I936*Inputs!I$20)","v":0},{"$f":"(Inputs!$I936*Inputs!J$20)","v":0},{"$f":"(Inputs!$I936*Inputs!K$20)","v":0},{"$f":"(Inputs!$I936*Inputs!L$20)","v":0},{"$f":"(Inputs!$I936*Inputs!M$20)","v":0},{"$f":"(Inputs!$I936*Inputs!N$20)","v":0},{"$f":"(Inputs!$I936*Inputs!O$20)","v":0},{"$f":"(Inputs!$I936*Inputs!P$20)","v":0},{"$f":"(Inputs!$I936*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"(Inputs!$I937*Inputs!H$20)","v":0},{"$f":"(Inputs!$I937*Inputs!I$20)","v":0},{"$f":"(Inputs!$I937*Inputs!J$20)","v":0},{"$f":"(Inputs!$I937*Inputs!K$20)","v":0},{"$f":"(Inputs!$I937*Inputs!L$20)","v":0},{"$f":"(Inputs!$I937*Inputs!M$20)","v":0},{"$f":"(Inputs!$I937*Inputs!N$20)","v":0},{"$f":"(Inputs!$I937*Inputs!O$20)","v":0},{"$f":"(Inputs!$I937*Inputs!P$20)","v":0},{"$f":"(Inputs!$I937*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"(Inputs!$I938*Inputs!H$20)","v":0},{"$f":"(Inputs!$I938*Inputs!I$20)","v":0},{"$f":"(Inputs!$I938*Inputs!J$20)","v":0},{"$f":"(Inputs!$I938*Inputs!K$20)","v":0},{"$f":"(Inputs!$I938*Inputs!L$20)","v":0},{"$f":"(Inputs!$I938*Inputs!M$20)","v":0},{"$f":"(Inputs!$I938*Inputs!N$20)","v":0},{"$f":"(Inputs!$I938*Inputs!O$20)","v":0},{"$f":"(Inputs!$I938*Inputs!P$20)","v":0},{"$f":"(Inputs!$I938*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"(Inputs!$I939*Inputs!H$20)","v":0},{"$f":"(Inputs!$I939*Inputs!I$20)","v":0},{"$f":"(Inputs!$I939*Inputs!J$20)","v":0},{"$f":"(Inputs!$I939*Inputs!K$20)","v":0},{"$f":"(Inputs!$I939*Inputs!L$20)","v":0},{"$f":"(Inputs!$I939*Inputs!M$20)","v":0},{"$f":"(Inputs!$I939*Inputs!N$20)","v":0},{"$f":"(Inputs!$I939*Inputs!O$20)","v":0},{"$f":"(Inputs!$I939*Inputs!P$20)","v":0},{"$f":"(Inputs!$I939*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"(Inputs!$I940*Inputs!H$20)","v":0},{"$f":"(Inputs!$I940*Inputs!I$20)","v":0},{"$f":"(Inputs!$I940*Inputs!J$20)","v":0},{"$f":"(Inputs!$I940*Inputs!K$20)","v":0},{"$f":"(Inputs!$I940*Inputs!L$20)","v":0},{"$f":"(Inputs!$I940*Inputs!M$20)","v":0},{"$f":"(Inputs!$I940*Inputs!N$20)","v":0},{"$f":"(Inputs!$I940*Inputs!O$20)","v":0},{"$f":"(Inputs!$I940*Inputs!P$20)","v":0},{"$f":"(Inputs!$I940*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"(Inputs!$I941*Inputs!H$20)","v":0},{"$f":"(Inputs!$I941*Inputs!I$20)","v":0},{"$f":"(Inputs!$I941*Inputs!J$20)","v":0},{"$f":"(Inputs!$I941*Inputs!K$20)","v":0},{"$f":"(Inputs!$I941*Inputs!L$20)","v":0},{"$f":"(Inputs!$I941*Inputs!M$20)","v":0},{"$f":"(Inputs!$I941*Inputs!N$20)","v":0},{"$f":"(Inputs!$I941*Inputs!O$20)","v":0},{"$f":"(Inputs!$I941*Inputs!P$20)","v":0},{"$f":"(Inputs!$I941*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"(Inputs!$I942*Inputs!H$20)","v":0},{"$f":"(Inputs!$I942*Inputs!I$20)","v":0},{"$f":"(Inputs!$I942*Inputs!J$20)","v":0},{"$f":"(Inputs!$I942*Inputs!K$20)","v":0},{"$f":"(Inputs!$I942*Inputs!L$20)","v":0},{"$f":"(Inputs!$I942*Inputs!M$20)","v":0},{"$f":"(Inputs!$I942*Inputs!N$20)","v":0},{"$f":"(Inputs!$I942*Inputs!O$20)","v":0},{"$f":"(Inputs!$I942*Inputs!P$20)","v":0},{"$f":"(Inputs!$I942*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"(Inputs!$I943*Inputs!H$20)","v":0},{"$f":"(Inputs!$I943*Inputs!I$20)","v":0},{"$f":"(Inputs!$I943*Inputs!J$20)","v":0},{"$f":"(Inputs!$I943*Inputs!K$20)","v":0},{"$f":"(Inputs!$I943*Inputs!L$20)","v":0},{"$f":"(Inputs!$I943*Inputs!M$20)","v":0},{"$f":"(Inputs!$I943*Inputs!N$20)","v":0},{"$f":"(Inputs!$I943*Inputs!O$20)","v":0},{"$f":"(Inputs!$I943*Inputs!P$20)","v":0},{"$f":"(Inputs!$I943*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"(Inputs!$I944*Inputs!H$20)","v":0},{"$f":"(Inputs!$I944*Inputs!I$20)","v":0},{"$f":"(Inputs!$I944*Inputs!J$20)","v":0},{"$f":"(Inputs!$I944*Inputs!K$20)","v":0},{"$f":"(Inputs!$I944*Inputs!L$20)","v":0},{"$f":"(Inputs!$I944*Inputs!M$20)","v":0},{"$f":"(Inputs!$I944*Inputs!N$20)","v":0},{"$f":"(Inputs!$I944*Inputs!O$20)","v":0},{"$f":"(Inputs!$I944*Inputs!P$20)","v":0},{"$f":"(Inputs!$I944*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"(Inputs!$I945*Inputs!H$20)","v":0},{"$f":"(Inputs!$I945*Inputs!I$20)","v":0},{"$f":"(Inputs!$I945*Inputs!J$20)","v":0},{"$f":"(Inputs!$I945*Inputs!K$20)","v":0},{"$f":"(Inputs!$I945*Inputs!L$20)","v":0},{"$f":"(Inputs!$I945*Inputs!M$20)","v":0},{"$f":"(Inputs!$I945*Inputs!N$20)","v":0},{"$f":"(Inputs!$I945*Inputs!O$20)","v":0},{"$f":"(Inputs!$I945*Inputs!P$20)","v":0},{"$f":"(Inputs!$I945*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"(Inputs!$I946*Inputs!H$20)","v":0},{"$f":"(Inputs!$I946*Inputs!I$20)","v":0},{"$f":"(Inputs!$I946*Inputs!J$20)","v":0},{"$f":"(Inputs!$I946*Inputs!K$20)","v":0},{"$f":"(Inputs!$I946*Inputs!L$20)","v":0},{"$f":"(Inputs!$I946*Inputs!M$20)","v":0},{"$f":"(Inputs!$I946*Inputs!N$20)","v":0},{"$f":"(Inputs!$I946*Inputs!O$20)","v":0},{"$f":"(Inputs!$I946*Inputs!P$20)","v":0},{"$f":"(Inputs!$I946*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"(Inputs!$I947*Inputs!H$20)","v":0},{"$f":"(Inputs!$I947*Inputs!I$20)","v":0},{"$f":"(Inputs!$I947*Inputs!J$20)","v":0},{"$f":"(Inputs!$I947*Inputs!K$20)","v":0},{"$f":"(Inputs!$I947*Inputs!L$20)","v":0},{"$f":"(Inputs!$I947*Inputs!M$20)","v":0},{"$f":"(Inputs!$I947*Inputs!N$20)","v":0},{"$f":"(Inputs!$I947*Inputs!O$20)","v":0},{"$f":"(Inputs!$I947*Inputs!P$20)","v":0},{"$f":"(Inputs!$I947*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"(Inputs!$I948*Inputs!H$20)","v":0},{"$f":"(Inputs!$I948*Inputs!I$20)","v":0},{"$f":"(Inputs!$I948*Inputs!J$20)","v":0},{"$f":"(Inputs!$I948*Inputs!K$20)","v":0},{"$f":"(Inputs!$I948*Inputs!L$20)","v":0},{"$f":"(Inputs!$I948*Inputs!M$20)","v":0},{"$f":"(Inputs!$I948*Inputs!N$20)","v":0},{"$f":"(Inputs!$I948*Inputs!O$20)","v":0},{"$f":"(Inputs!$I948*Inputs!P$20)","v":0},{"$f":"(Inputs!$I948*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"(Inputs!$I949*Inputs!H$20)","v":0},{"$f":"(Inputs!$I949*Inputs!I$20)","v":0},{"$f":"(Inputs!$I949*Inputs!J$20)","v":0},{"$f":"(Inputs!$I949*Inputs!K$20)","v":0},{"$f":"(Inputs!$I949*Inputs!L$20)","v":0},{"$f":"(Inputs!$I949*Inputs!M$20)","v":0},{"$f":"(Inputs!$I949*Inputs!N$20)","v":0},{"$f":"(Inputs!$I949*Inputs!O$20)","v":0},{"$f":"(Inputs!$I949*Inputs!P$20)","v":0},{"$f":"(Inputs!$I949*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"(Inputs!$I950*Inputs!H$20)","v":0},{"$f":"(Inputs!$I950*Inputs!I$20)","v":0},{"$f":"(Inputs!$I950*Inputs!J$20)","v":0},{"$f":"(Inputs!$I950*Inputs!K$20)","v":0},{"$f":"(Inputs!$I950*Inputs!L$20)","v":0},{"$f":"(Inputs!$I950*Inputs!M$20)","v":0},{"$f":"(Inputs!$I950*Inputs!N$20)","v":0},{"$f":"(Inputs!$I950*Inputs!O$20)","v":0},{"$f":"(Inputs!$I950*Inputs!P$20)","v":0},{"$f":"(Inputs!$I950*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"(Inputs!$I951*Inputs!H$20)","v":0},{"$f":"(Inputs!$I951*Inputs!I$20)","v":0},{"$f":"(Inputs!$I951*Inputs!J$20)","v":0},{"$f":"(Inputs!$I951*Inputs!K$20)","v":0},{"$f":"(Inputs!$I951*Inputs!L$20)","v":0},{"$f":"(Inputs!$I951*Inputs!M$20)","v":0},{"$f":"(Inputs!$I951*Inputs!N$20)","v":0},{"$f":"(Inputs!$I951*Inputs!O$20)","v":0},{"$f":"(Inputs!$I951*Inputs!P$20)","v":0},{"$f":"(Inputs!$I951*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"(Inputs!$I952*Inputs!H$20)","v":0},{"$f":"(Inputs!$I952*Inputs!I$20)","v":0},{"$f":"(Inputs!$I952*Inputs!J$20)","v":0},{"$f":"(Inputs!$I952*Inputs!K$20)","v":0},{"$f":"(Inputs!$I952*Inputs!L$20)","v":0},{"$f":"(Inputs!$I952*Inputs!M$20)","v":0},{"$f":"(Inputs!$I952*Inputs!N$20)","v":0},{"$f":"(Inputs!$I952*Inputs!O$20)","v":0},{"$f":"(Inputs!$I952*Inputs!P$20)","v":0},{"$f":"(Inputs!$I952*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"(Inputs!$I953*Inputs!H$20)","v":0},{"$f":"(Inputs!$I953*Inputs!I$20)","v":0},{"$f":"(Inputs!$I953*Inputs!J$20)","v":0},{"$f":"(Inputs!$I953*Inputs!K$20)","v":0},{"$f":"(Inputs!$I953*Inputs!L$20)","v":0},{"$f":"(Inputs!$I953*Inputs!M$20)","v":0},{"$f":"(Inputs!$I953*Inputs!N$20)","v":0},{"$f":"(Inputs!$I953*Inputs!O$20)","v":0},{"$f":"(Inputs!$I953*Inputs!P$20)","v":0},{"$f":"(Inputs!$I953*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"(Inputs!$I954*Inputs!H$20)","v":0},{"$f":"(Inputs!$I954*Inputs!I$20)","v":0},{"$f":"(Inputs!$I954*Inputs!J$20)","v":0},{"$f":"(Inputs!$I954*Inputs!K$20)","v":0},{"$f":"(Inputs!$I954*Inputs!L$20)","v":0},{"$f":"(Inputs!$I954*Inputs!M$20)","v":0},{"$f":"(Inputs!$I954*Inputs!N$20)","v":0},{"$f":"(Inputs!$I954*Inputs!O$20)","v":0},{"$f":"(Inputs!$I954*Inputs!P$20)","v":0},{"$f":"(Inputs!$I954*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"(Inputs!$I955*Inputs!H$20)","v":0},{"$f":"(Inputs!$I955*Inputs!I$20)","v":0},{"$f":"(Inputs!$I955*Inputs!J$20)","v":0},{"$f":"(Inputs!$I955*Inputs!K$20)","v":0},{"$f":"(Inputs!$I955*Inputs!L$20)","v":0},{"$f":"(Inputs!$I955*Inputs!M$20)","v":0},{"$f":"(Inputs!$I955*Inputs!N$20)","v":0},{"$f":"(Inputs!$I955*Inputs!O$20)","v":0},{"$f":"(Inputs!$I955*Inputs!P$20)","v":0},{"$f":"(Inputs!$I955*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"(Inputs!$I956*Inputs!H$20)","v":0},{"$f":"(Inputs!$I956*Inputs!I$20)","v":0},{"$f":"(Inputs!$I956*Inputs!J$20)","v":0},{"$f":"(Inputs!$I956*Inputs!K$20)","v":0},{"$f":"(Inputs!$I956*Inputs!L$20)","v":0},{"$f":"(Inputs!$I956*Inputs!M$20)","v":0},{"$f":"(Inputs!$I956*Inputs!N$20)","v":0},{"$f":"(Inputs!$I956*Inputs!O$20)","v":0},{"$f":"(Inputs!$I956*Inputs!P$20)","v":0},{"$f":"(Inputs!$I956*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"(Inputs!$I957*Inputs!H$20)","v":0},{"$f":"(Inputs!$I957*Inputs!I$20)","v":0},{"$f":"(Inputs!$I957*Inputs!J$20)","v":0},{"$f":"(Inputs!$I957*Inputs!K$20)","v":0},{"$f":"(Inputs!$I957*Inputs!L$20)","v":0},{"$f":"(Inputs!$I957*Inputs!M$20)","v":0},{"$f":"(Inputs!$I957*Inputs!N$20)","v":0},{"$f":"(Inputs!$I957*Inputs!O$20)","v":0},{"$f":"(Inputs!$I957*Inputs!P$20)","v":0},{"$f":"(Inputs!$I957*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"(Inputs!$I958*Inputs!H$20)","v":0},{"$f":"(Inputs!$I958*Inputs!I$20)","v":0},{"$f":"(Inputs!$I958*Inputs!J$20)","v":0},{"$f":"(Inputs!$I958*Inputs!K$20)","v":0},{"$f":"(Inputs!$I958*Inputs!L$20)","v":0},{"$f":"(Inputs!$I958*Inputs!M$20)","v":0},{"$f":"(Inputs!$I958*Inputs!N$20)","v":0},{"$f":"(Inputs!$I958*Inputs!O$20)","v":0},{"$f":"(Inputs!$I958*Inputs!P$20)","v":0},{"$f":"(Inputs!$I958*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"(Inputs!$I959*Inputs!H$20)","v":0},{"$f":"(Inputs!$I959*Inputs!I$20)","v":0},{"$f":"(Inputs!$I959*Inputs!J$20)","v":0},{"$f":"(Inputs!$I959*Inputs!K$20)","v":0},{"$f":"(Inputs!$I959*Inputs!L$20)","v":0},{"$f":"(Inputs!$I959*Inputs!M$20)","v":0},{"$f":"(Inputs!$I959*Inputs!N$20)","v":0},{"$f":"(Inputs!$I959*Inputs!O$20)","v":0},{"$f":"(Inputs!$I959*Inputs!P$20)","v":0},{"$f":"(Inputs!$I959*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"(Inputs!$I960*Inputs!H$20)","v":0},{"$f":"(Inputs!$I960*Inputs!I$20)","v":0},{"$f":"(Inputs!$I960*Inputs!J$20)","v":0},{"$f":"(Inputs!$I960*Inputs!K$20)","v":0},{"$f":"(Inputs!$I960*Inputs!L$20)","v":0},{"$f":"(Inputs!$I960*Inputs!M$20)","v":0},{"$f":"(Inputs!$I960*Inputs!N$20)","v":0},{"$f":"(Inputs!$I960*Inputs!O$20)","v":0},{"$f":"(Inputs!$I960*Inputs!P$20)","v":0},{"$f":"(Inputs!$I960*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"(Inputs!$I961*Inputs!H$20)","v":0},{"$f":"(Inputs!$I961*Inputs!I$20)","v":0},{"$f":"(Inputs!$I961*Inputs!J$20)","v":0},{"$f":"(Inputs!$I961*Inputs!K$20)","v":0},{"$f":"(Inputs!$I961*Inputs!L$20)","v":0},{"$f":"(Inputs!$I961*Inputs!M$20)","v":0},{"$f":"(Inputs!$I961*Inputs!N$20)","v":0},{"$f":"(Inputs!$I961*Inputs!O$20)","v":0},{"$f":"(Inputs!$I961*Inputs!P$20)","v":0},{"$f":"(Inputs!$I961*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"(Inputs!$I962*Inputs!H$20)","v":0},{"$f":"(Inputs!$I962*Inputs!I$20)","v":0},{"$f":"(Inputs!$I962*Inputs!J$20)","v":0},{"$f":"(Inputs!$I962*Inputs!K$20)","v":0},{"$f":"(Inputs!$I962*Inputs!L$20)","v":0},{"$f":"(Inputs!$I962*Inputs!M$20)","v":0},{"$f":"(Inputs!$I962*Inputs!N$20)","v":0},{"$f":"(Inputs!$I962*Inputs!O$20)","v":0},{"$f":"(Inputs!$I962*Inputs!P$20)","v":0},{"$f":"(Inputs!$I962*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"(Inputs!$I963*Inputs!H$20)","v":0},{"$f":"(Inputs!$I963*Inputs!I$20)","v":0},{"$f":"(Inputs!$I963*Inputs!J$20)","v":0},{"$f":"(Inputs!$I963*Inputs!K$20)","v":0},{"$f":"(Inputs!$I963*Inputs!L$20)","v":0},{"$f":"(Inputs!$I963*Inputs!M$20)","v":0},{"$f":"(Inputs!$I963*Inputs!N$20)","v":0},{"$f":"(Inputs!$I963*Inputs!O$20)","v":0},{"$f":"(Inputs!$I963*Inputs!P$20)","v":0},{"$f":"(Inputs!$I963*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"(Inputs!$I964*Inputs!H$20)","v":0},{"$f":"(Inputs!$I964*Inputs!I$20)","v":0},{"$f":"(Inputs!$I964*Inputs!J$20)","v":0},{"$f":"(Inputs!$I964*Inputs!K$20)","v":0},{"$f":"(Inputs!$I964*Inputs!L$20)","v":0},{"$f":"(Inputs!$I964*Inputs!M$20)","v":0},{"$f":"(Inputs!$I964*Inputs!N$20)","v":0},{"$f":"(Inputs!$I964*Inputs!O$20)","v":0},{"$f":"(Inputs!$I964*Inputs!P$20)","v":0},{"$f":"(Inputs!$I964*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"(Inputs!$I965*Inputs!H$20)","v":0},{"$f":"(Inputs!$I965*Inputs!I$20)","v":0},{"$f":"(Inputs!$I965*Inputs!J$20)","v":0},{"$f":"(Inputs!$I965*Inputs!K$20)","v":0},{"$f":"(Inputs!$I965*Inputs!L$20)","v":0},{"$f":"(Inputs!$I965*Inputs!M$20)","v":0},{"$f":"(Inputs!$I965*Inputs!N$20)","v":0},{"$f":"(Inputs!$I965*Inputs!O$20)","v":0},{"$f":"(Inputs!$I965*Inputs!P$20)","v":0},{"$f":"(Inputs!$I965*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"(Inputs!$I966*Inputs!H$20)","v":0},{"$f":"(Inputs!$I966*Inputs!I$20)","v":0},{"$f":"(Inputs!$I966*Inputs!J$20)","v":0},{"$f":"(Inputs!$I966*Inputs!K$20)","v":0},{"$f":"(Inputs!$I966*Inputs!L$20)","v":0},{"$f":"(Inputs!$I966*Inputs!M$20)","v":0},{"$f":"(Inputs!$I966*Inputs!N$20)","v":0},{"$f":"(Inputs!$I966*Inputs!O$20)","v":0},{"$f":"(Inputs!$I966*Inputs!P$20)","v":0},{"$f":"(Inputs!$I966*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"(Inputs!$I967*Inputs!H$20)","v":0},{"$f":"(Inputs!$I967*Inputs!I$20)","v":0},{"$f":"(Inputs!$I967*Inputs!J$20)","v":0},{"$f":"(Inputs!$I967*Inputs!K$20)","v":0},{"$f":"(Inputs!$I967*Inputs!L$20)","v":0},{"$f":"(Inputs!$I967*Inputs!M$20)","v":0},{"$f":"(Inputs!$I967*Inputs!N$20)","v":0},{"$f":"(Inputs!$I967*Inputs!O$20)","v":0},{"$f":"(Inputs!$I967*Inputs!P$20)","v":0},{"$f":"(Inputs!$I967*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"(Inputs!$I968*Inputs!H$20)","v":0},{"$f":"(Inputs!$I968*Inputs!I$20)","v":0},{"$f":"(Inputs!$I968*Inputs!J$20)","v":0},{"$f":"(Inputs!$I968*Inputs!K$20)","v":0},{"$f":"(Inputs!$I968*Inputs!L$20)","v":0},{"$f":"(Inputs!$I968*Inputs!M$20)","v":0},{"$f":"(Inputs!$I968*Inputs!N$20)","v":0},{"$f":"(Inputs!$I968*Inputs!O$20)","v":0},{"$f":"(Inputs!$I968*Inputs!P$20)","v":0},{"$f":"(Inputs!$I968*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"(Inputs!$I969*Inputs!H$20)","v":0},{"$f":"(Inputs!$I969*Inputs!I$20)","v":0},{"$f":"(Inputs!$I969*Inputs!J$20)","v":0},{"$f":"(Inputs!$I969*Inputs!K$20)","v":0},{"$f":"(Inputs!$I969*Inputs!L$20)","v":0},{"$f":"(Inputs!$I969*Inputs!M$20)","v":0},{"$f":"(Inputs!$I969*Inputs!N$20)","v":0},{"$f":"(Inputs!$I969*Inputs!O$20)","v":0},{"$f":"(Inputs!$I969*Inputs!P$20)","v":0},{"$f":"(Inputs!$I969*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"(Inputs!$I970*Inputs!H$20)","v":0},{"$f":"(Inputs!$I970*Inputs!I$20)","v":0},{"$f":"(Inputs!$I970*Inputs!J$20)","v":0},{"$f":"(Inputs!$I970*Inputs!K$20)","v":0},{"$f":"(Inputs!$I970*Inputs!L$20)","v":0},{"$f":"(Inputs!$I970*Inputs!M$20)","v":0},{"$f":"(Inputs!$I970*Inputs!N$20)","v":0},{"$f":"(Inputs!$I970*Inputs!O$20)","v":0},{"$f":"(Inputs!$I970*Inputs!P$20)","v":0},{"$f":"(Inputs!$I970*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"(Inputs!$I971*Inputs!H$20)","v":0},{"$f":"(Inputs!$I971*Inputs!I$20)","v":0},{"$f":"(Inputs!$I971*Inputs!J$20)","v":0},{"$f":"(Inputs!$I971*Inputs!K$20)","v":0},{"$f":"(Inputs!$I971*Inputs!L$20)","v":0},{"$f":"(Inputs!$I971*Inputs!M$20)","v":0},{"$f":"(Inputs!$I971*Inputs!N$20)","v":0},{"$f":"(Inputs!$I971*Inputs!O$20)","v":0},{"$f":"(Inputs!$I971*Inputs!P$20)","v":0},{"$f":"(Inputs!$I971*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"(Inputs!$I972*Inputs!H$20)","v":0},{"$f":"(Inputs!$I972*Inputs!I$20)","v":0},{"$f":"(Inputs!$I972*Inputs!J$20)","v":0},{"$f":"(Inputs!$I972*Inputs!K$20)","v":0},{"$f":"(Inputs!$I972*Inputs!L$20)","v":0},{"$f":"(Inputs!$I972*Inputs!M$20)","v":0},{"$f":"(Inputs!$I972*Inputs!N$20)","v":0},{"$f":"(Inputs!$I972*Inputs!O$20)","v":0},{"$f":"(Inputs!$I972*Inputs!P$20)","v":0},{"$f":"(Inputs!$I972*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"(Inputs!$I973*Inputs!H$20)","v":0},{"$f":"(Inputs!$I973*Inputs!I$20)","v":0},{"$f":"(Inputs!$I973*Inputs!J$20)","v":0},{"$f":"(Inputs!$I973*Inputs!K$20)","v":0},{"$f":"(Inputs!$I973*Inputs!L$20)","v":0},{"$f":"(Inputs!$I973*Inputs!M$20)","v":0},{"$f":"(Inputs!$I973*Inputs!N$20)","v":0},{"$f":"(Inputs!$I973*Inputs!O$20)","v":0},{"$f":"(Inputs!$I973*Inputs!P$20)","v":0},{"$f":"(Inputs!$I973*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"(Inputs!$I974*Inputs!H$20)","v":0},{"$f":"(Inputs!$I974*Inputs!I$20)","v":0},{"$f":"(Inputs!$I974*Inputs!J$20)","v":0},{"$f":"(Inputs!$I974*Inputs!K$20)","v":0},{"$f":"(Inputs!$I974*Inputs!L$20)","v":0},{"$f":"(Inputs!$I974*Inputs!M$20)","v":0},{"$f":"(Inputs!$I974*Inputs!N$20)","v":0},{"$f":"(Inputs!$I974*Inputs!O$20)","v":0},{"$f":"(Inputs!$I974*Inputs!P$20)","v":0},{"$f":"(Inputs!$I974*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"(Inputs!$I975*Inputs!H$20)","v":0},{"$f":"(Inputs!$I975*Inputs!I$20)","v":0},{"$f":"(Inputs!$I975*Inputs!J$20)","v":0},{"$f":"(Inputs!$I975*Inputs!K$20)","v":0},{"$f":"(Inputs!$I975*Inputs!L$20)","v":0},{"$f":"(Inputs!$I975*Inputs!M$20)","v":0},{"$f":"(Inputs!$I975*Inputs!N$20)","v":0},{"$f":"(Inputs!$I975*Inputs!O$20)","v":0},{"$f":"(Inputs!$I975*Inputs!P$20)","v":0},{"$f":"(Inputs!$I975*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"(Inputs!$I976*Inputs!H$20)","v":0},{"$f":"(Inputs!$I976*Inputs!I$20)","v":0},{"$f":"(Inputs!$I976*Inputs!J$20)","v":0},{"$f":"(Inputs!$I976*Inputs!K$20)","v":0},{"$f":"(Inputs!$I976*Inputs!L$20)","v":0},{"$f":"(Inputs!$I976*Inputs!M$20)","v":0},{"$f":"(Inputs!$I976*Inputs!N$20)","v":0},{"$f":"(Inputs!$I976*Inputs!O$20)","v":0},{"$f":"(Inputs!$I976*Inputs!P$20)","v":0},{"$f":"(Inputs!$I976*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"(Inputs!$I977*Inputs!H$20)","v":0},{"$f":"(Inputs!$I977*Inputs!I$20)","v":0},{"$f":"(Inputs!$I977*Inputs!J$20)","v":0},{"$f":"(Inputs!$I977*Inputs!K$20)","v":0},{"$f":"(Inputs!$I977*Inputs!L$20)","v":0},{"$f":"(Inputs!$I977*Inputs!M$20)","v":0},{"$f":"(Inputs!$I977*Inputs!N$20)","v":0},{"$f":"(Inputs!$I977*Inputs!O$20)","v":0},{"$f":"(Inputs!$I977*Inputs!P$20)","v":0},{"$f":"(Inputs!$I977*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"(Inputs!$I978*Inputs!H$20)","v":0},{"$f":"(Inputs!$I978*Inputs!I$20)","v":0},{"$f":"(Inputs!$I978*Inputs!J$20)","v":0},{"$f":"(Inputs!$I978*Inputs!K$20)","v":0},{"$f":"(Inputs!$I978*Inputs!L$20)","v":0},{"$f":"(Inputs!$I978*Inputs!M$20)","v":0},{"$f":"(Inputs!$I978*Inputs!N$20)","v":0},{"$f":"(Inputs!$I978*Inputs!O$20)","v":0},{"$f":"(Inputs!$I978*Inputs!P$20)","v":0},{"$f":"(Inputs!$I978*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"(Inputs!$I979*Inputs!H$20)","v":0},{"$f":"(Inputs!$I979*Inputs!I$20)","v":0},{"$f":"(Inputs!$I979*Inputs!J$20)","v":0},{"$f":"(Inputs!$I979*Inputs!K$20)","v":0},{"$f":"(Inputs!$I979*Inputs!L$20)","v":0},{"$f":"(Inputs!$I979*Inputs!M$20)","v":0},{"$f":"(Inputs!$I979*Inputs!N$20)","v":0},{"$f":"(Inputs!$I979*Inputs!O$20)","v":0},{"$f":"(Inputs!$I979*Inputs!P$20)","v":0},{"$f":"(Inputs!$I979*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"(Inputs!$I980*Inputs!H$20)","v":0},{"$f":"(Inputs!$I980*Inputs!I$20)","v":0},{"$f":"(Inputs!$I980*Inputs!J$20)","v":0},{"$f":"(Inputs!$I980*Inputs!K$20)","v":0},{"$f":"(Inputs!$I980*Inputs!L$20)","v":0},{"$f":"(Inputs!$I980*Inputs!M$20)","v":0},{"$f":"(Inputs!$I980*Inputs!N$20)","v":0},{"$f":"(Inputs!$I980*Inputs!O$20)","v":0},{"$f":"(Inputs!$I980*Inputs!P$20)","v":0},{"$f":"(Inputs!$I980*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"(Inputs!$I981*Inputs!H$20)","v":0},{"$f":"(Inputs!$I981*Inputs!I$20)","v":0},{"$f":"(Inputs!$I981*Inputs!J$20)","v":0},{"$f":"(Inputs!$I981*Inputs!K$20)","v":0},{"$f":"(Inputs!$I981*Inputs!L$20)","v":0},{"$f":"(Inputs!$I981*Inputs!M$20)","v":0},{"$f":"(Inputs!$I981*Inputs!N$20)","v":0},{"$f":"(Inputs!$I981*Inputs!O$20)","v":0},{"$f":"(Inputs!$I981*Inputs!P$20)","v":0},{"$f":"(Inputs!$I981*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"(Inputs!$I982*Inputs!H$20)","v":0},{"$f":"(Inputs!$I982*Inputs!I$20)","v":0},{"$f":"(Inputs!$I982*Inputs!J$20)","v":0},{"$f":"(Inputs!$I982*Inputs!K$20)","v":0},{"$f":"(Inputs!$I982*Inputs!L$20)","v":0},{"$f":"(Inputs!$I982*Inputs!M$20)","v":0},{"$f":"(Inputs!$I982*Inputs!N$20)","v":0},{"$f":"(Inputs!$I982*Inputs!O$20)","v":0},{"$f":"(Inputs!$I982*Inputs!P$20)","v":0},{"$f":"(Inputs!$I982*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"(Inputs!$I983*Inputs!H$20)","v":0},{"$f":"(Inputs!$I983*Inputs!I$20)","v":0},{"$f":"(Inputs!$I983*Inputs!J$20)","v":0},{"$f":"(Inputs!$I983*Inputs!K$20)","v":0},{"$f":"(Inputs!$I983*Inputs!L$20)","v":0},{"$f":"(Inputs!$I983*Inputs!M$20)","v":0},{"$f":"(Inputs!$I983*Inputs!N$20)","v":0},{"$f":"(Inputs!$I983*Inputs!O$20)","v":0},{"$f":"(Inputs!$I983*Inputs!P$20)","v":0},{"$f":"(Inputs!$I983*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"(Inputs!$I984*Inputs!H$20)","v":0},{"$f":"(Inputs!$I984*Inputs!I$20)","v":0},{"$f":"(Inputs!$I984*Inputs!J$20)","v":0},{"$f":"(Inputs!$I984*Inputs!K$20)","v":0},{"$f":"(Inputs!$I984*Inputs!L$20)","v":0},{"$f":"(Inputs!$I984*Inputs!M$20)","v":0},{"$f":"(Inputs!$I984*Inputs!N$20)","v":0},{"$f":"(Inputs!$I984*Inputs!O$20)","v":0},{"$f":"(Inputs!$I984*Inputs!P$20)","v":0},{"$f":"(Inputs!$I984*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"(Inputs!$I985*Inputs!H$20)","v":0},{"$f":"(Inputs!$I985*Inputs!I$20)","v":0},{"$f":"(Inputs!$I985*Inputs!J$20)","v":0},{"$f":"(Inputs!$I985*Inputs!K$20)","v":0},{"$f":"(Inputs!$I985*Inputs!L$20)","v":0},{"$f":"(Inputs!$I985*Inputs!M$20)","v":0},{"$f":"(Inputs!$I985*Inputs!N$20)","v":0},{"$f":"(Inputs!$I985*Inputs!O$20)","v":0},{"$f":"(Inputs!$I985*Inputs!P$20)","v":0},{"$f":"(Inputs!$I985*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"(Inputs!$I986*Inputs!H$20)","v":0},{"$f":"(Inputs!$I986*Inputs!I$20)","v":0},{"$f":"(Inputs!$I986*Inputs!J$20)","v":0},{"$f":"(Inputs!$I986*Inputs!K$20)","v":0},{"$f":"(Inputs!$I986*Inputs!L$20)","v":0},{"$f":"(Inputs!$I986*Inputs!M$20)","v":0},{"$f":"(Inputs!$I986*Inputs!N$20)","v":0},{"$f":"(Inputs!$I986*Inputs!O$20)","v":0},{"$f":"(Inputs!$I986*Inputs!P$20)","v":0},{"$f":"(Inputs!$I986*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"(Inputs!$I987*Inputs!H$20)","v":0},{"$f":"(Inputs!$I987*Inputs!I$20)","v":0},{"$f":"(Inputs!$I987*Inputs!J$20)","v":0},{"$f":"(Inputs!$I987*Inputs!K$20)","v":0},{"$f":"(Inputs!$I987*Inputs!L$20)","v":0},{"$f":"(Inputs!$I987*Inputs!M$20)","v":0},{"$f":"(Inputs!$I987*Inputs!N$20)","v":0},{"$f":"(Inputs!$I987*Inputs!O$20)","v":0},{"$f":"(Inputs!$I987*Inputs!P$20)","v":0},{"$f":"(Inputs!$I987*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"(Inputs!$I988*Inputs!H$20)","v":0},{"$f":"(Inputs!$I988*Inputs!I$20)","v":0},{"$f":"(Inputs!$I988*Inputs!J$20)","v":0},{"$f":"(Inputs!$I988*Inputs!K$20)","v":0},{"$f":"(Inputs!$I988*Inputs!L$20)","v":0},{"$f":"(Inputs!$I988*Inputs!M$20)","v":0},{"$f":"(Inputs!$I988*Inputs!N$20)","v":0},{"$f":"(Inputs!$I988*Inputs!O$20)","v":0},{"$f":"(Inputs!$I988*Inputs!P$20)","v":0},{"$f":"(Inputs!$I988*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"(Inputs!$I989*Inputs!H$20)","v":0},{"$f":"(Inputs!$I989*Inputs!I$20)","v":0},{"$f":"(Inputs!$I989*Inputs!J$20)","v":0},{"$f":"(Inputs!$I989*Inputs!K$20)","v":0},{"$f":"(Inputs!$I989*Inputs!L$20)","v":0},{"$f":"(Inputs!$I989*Inputs!M$20)","v":0},{"$f":"(Inputs!$I989*Inputs!N$20)","v":0},{"$f":"(Inputs!$I989*Inputs!O$20)","v":0},{"$f":"(Inputs!$I989*Inputs!P$20)","v":0},{"$f":"(Inputs!$I989*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"(Inputs!$I990*Inputs!H$20)","v":651.39943899163222},{"$f":"(Inputs!$I990*Inputs!I$20)","v":667.60575353659317},{"$f":"(Inputs!$I990*Inputs!J$20)","v":677.67569655482123},{"$f":"(Inputs!$I990*Inputs!K$20)","v":686.32955383611102},{"$f":"(Inputs!$I990*Inputs!L$20)","v":699.70369690719519},{"$f":"(Inputs!$I990*Inputs!M$20)","v":717.19628932987496},{"$f":"(Inputs!$I990*Inputs!N$20)","v":735.12619656312188},{"$f":"(Inputs!$I990*Inputs!O$20)","v":753.50435147719986},{"$f":"(Inputs!$I990*Inputs!P$20)","v":772.34196026412985},{"$f":"(Inputs!$I990*Inputs!Q$20)","v":791.65050927073298}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"(Inputs!$I991*Inputs!H$20)","v":651.39943899163222},{"$f":"(Inputs!$I991*Inputs!I$20)","v":667.60575353659317},{"$f":"(Inputs!$I991*Inputs!J$20)","v":677.67569655482123},{"$f":"(Inputs!$I991*Inputs!K$20)","v":686.32955383611102},{"$f":"(Inputs!$I991*Inputs!L$20)","v":699.70369690719519},{"$f":"(Inputs!$I991*Inputs!M$20)","v":717.19628932987496},{"$f":"(Inputs!$I991*Inputs!N$20)","v":735.12619656312188},{"$f":"(Inputs!$I991*Inputs!O$20)","v":753.50435147719986},{"$f":"(Inputs!$I991*Inputs!P$20)","v":772.34196026412985},{"$f":"(Inputs!$I991*Inputs!Q$20)","v":791.65050927073298}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"(Inputs!$I992*Inputs!H$20)","v":0},{"$f":"(Inputs!$I992*Inputs!I$20)","v":0},{"$f":"(Inputs!$I992*Inputs!J$20)","v":0},{"$f":"(Inputs!$I992*Inputs!K$20)","v":0},{"$f":"(Inputs!$I992*Inputs!L$20)","v":0},{"$f":"(Inputs!$I992*Inputs!M$20)","v":0},{"$f":"(Inputs!$I992*Inputs!N$20)","v":0},{"$f":"(Inputs!$I992*Inputs!O$20)","v":0},{"$f":"(Inputs!$I992*Inputs!P$20)","v":0},{"$f":"(Inputs!$I992*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"(Inputs!$I993*Inputs!H$20)","v":5.0374768614095764},{"$f":"(Inputs!$I993*Inputs!I$20)","v":5.1628053920195249},{"$f":"(Inputs!$I993*Inputs!J$20)","v":5.2406794304567734},{"$f":"(Inputs!$I993*Inputs!K$20)","v":5.3076024322387845},{"$f":"(Inputs!$I993*Inputs!L$20)","v":5.4110288895382563},{"$f":"(Inputs!$I993*Inputs!M$20)","v":5.5463046117767121},{"$f":"(Inputs!$I993*Inputs!N$20)","v":5.6849622270711304},{"$f":"(Inputs!$I993*Inputs!O$20)","v":5.8270862827479082},{"$f":"(Inputs!$I993*Inputs!P$20)","v":5.972763439816605},{"$f":"(Inputs!$I993*Inputs!Q$20)","v":6.1220825258120195}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"(Inputs!$I994*Inputs!H$20)","v":0},{"$f":"(Inputs!$I994*Inputs!I$20)","v":0},{"$f":"(Inputs!$I994*Inputs!J$20)","v":0},{"$f":"(Inputs!$I994*Inputs!K$20)","v":0},{"$f":"(Inputs!$I994*Inputs!L$20)","v":0},{"$f":"(Inputs!$I994*Inputs!M$20)","v":0},{"$f":"(Inputs!$I994*Inputs!N$20)","v":0},{"$f":"(Inputs!$I994*Inputs!O$20)","v":0},{"$f":"(Inputs!$I994*Inputs!P$20)","v":0},{"$f":"(Inputs!$I994*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"(Inputs!$I995*Inputs!H$20)","v":0},{"$f":"(Inputs!$I995*Inputs!I$20)","v":0},{"$f":"(Inputs!$I995*Inputs!J$20)","v":0},{"$f":"(Inputs!$I995*Inputs!K$20)","v":0},{"$f":"(Inputs!$I995*Inputs!L$20)","v":0},{"$f":"(Inputs!$I995*Inputs!M$20)","v":0},{"$f":"(Inputs!$I995*Inputs!N$20)","v":0},{"$f":"(Inputs!$I995*Inputs!O$20)","v":0},{"$f":"(Inputs!$I995*Inputs!P$20)","v":0},{"$f":"(Inputs!$I995*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"(Inputs!$I996*Inputs!H$20)","v":0},{"$f":"(Inputs!$I996*Inputs!I$20)","v":0},{"$f":"(Inputs!$I996*Inputs!J$20)","v":0},{"$f":"(Inputs!$I996*Inputs!K$20)","v":0},{"$f":"(Inputs!$I996*Inputs!L$20)","v":0},{"$f":"(Inputs!$I996*Inputs!M$20)","v":0},{"$f":"(Inputs!$I996*Inputs!N$20)","v":0},{"$f":"(Inputs!$I996*Inputs!O$20)","v":0},{"$f":"(Inputs!$I996*Inputs!P$20)","v":0},{"$f":"(Inputs!$I996*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"(Inputs!$I997*Inputs!H$20)","v":0},{"$f":"(Inputs!$I997*Inputs!I$20)","v":0},{"$f":"(Inputs!$I997*Inputs!J$20)","v":0},{"$f":"(Inputs!$I997*Inputs!K$20)","v":0},{"$f":"(Inputs!$I997*Inputs!L$20)","v":0},{"$f":"(Inputs!$I997*Inputs!M$20)","v":0},{"$f":"(Inputs!$I997*Inputs!N$20)","v":0},{"$f":"(Inputs!$I997*Inputs!O$20)","v":0},{"$f":"(Inputs!$I997*Inputs!P$20)","v":0},{"$f":"(Inputs!$I997*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"(Inputs!$I998*Inputs!H$20)","v":0},{"$f":"(Inputs!$I998*Inputs!I$20)","v":0},{"$f":"(Inputs!$I998*Inputs!J$20)","v":0},{"$f":"(Inputs!$I998*Inputs!K$20)","v":0},{"$f":"(Inputs!$I998*Inputs!L$20)","v":0},{"$f":"(Inputs!$I998*Inputs!M$20)","v":0},{"$f":"(Inputs!$I998*Inputs!N$20)","v":0},{"$f":"(Inputs!$I998*Inputs!O$20)","v":0},{"$f":"(Inputs!$I998*Inputs!P$20)","v":0},{"$f":"(Inputs!$I998*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"(Inputs!$I999*Inputs!H$20)","v":0},{"$f":"(Inputs!$I999*Inputs!I$20)","v":0},{"$f":"(Inputs!$I999*Inputs!J$20)","v":0},{"$f":"(Inputs!$I999*Inputs!K$20)","v":0},{"$f":"(Inputs!$I999*Inputs!L$20)","v":0},{"$f":"(Inputs!$I999*Inputs!M$20)","v":0},{"$f":"(Inputs!$I999*Inputs!N$20)","v":0},{"$f":"(Inputs!$I999*Inputs!O$20)","v":0},{"$f":"(Inputs!$I999*Inputs!P$20)","v":0},{"$f":"(Inputs!$I999*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"(Inputs!$I1000*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1000*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"(Inputs!$I1001*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1001*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"(Inputs!$I1002*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1002*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"(Inputs!$I1003*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1003*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"(Inputs!$I1004*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1004*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"(Inputs!$I1005*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1005*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"(Inputs!$I1006*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1006*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"(Inputs!$I1007*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1007*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"(Inputs!$I1008*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1008*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"(Inputs!$I1009*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1009*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"(Inputs!$I1010*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1010*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"(Inputs!$I1011*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1011*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"(Inputs!$I1012*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1012*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"(Inputs!$I1013*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1013*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"(Inputs!$I1014*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1014*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"(Inputs!$I1015*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1015*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"(Inputs!$I1016*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1016*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"(Inputs!$I1017*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1017*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"(Inputs!$I1018*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1018*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"(Inputs!$I1019*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1019*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"(Inputs!$I1020*Inputs!H$20)","v":848.56153482242485},{"$f":"(Inputs!$I1020*Inputs!I$20)","v":869.67308991583309},{"$f":"(Inputs!$I1020*Inputs!J$20)","v":882.7909493913487},{"$f":"(Inputs!$I1020*Inputs!K$20)","v":894.06410987812001},{"$f":"(Inputs!$I1020*Inputs!L$20)","v":911.48626699403928},{"$f":"(Inputs!$I1020*Inputs!M$20)","v":934.27342366889013},{"$f":"(Inputs!$I1020*Inputs!N$20)","v":957.63025926061243},{"$f":"(Inputs!$I1020*Inputs!O$20)","v":981.57101574212777},{"$f":"(Inputs!$I1020*Inputs!P$20)","v":1006.1102911356808},{"$f":"(Inputs!$I1020*Inputs!Q$20)","v":1031.2630484140727}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"(Inputs!$I1021*Inputs!H$20)","v":1549.6928438282725},{"$f":"(Inputs!$I1021*Inputs!I$20)","v":1588.2480039525026},{"$f":"(Inputs!$I1021*Inputs!J$20)","v":1612.2046083015384},{"$f":"(Inputs!$I1021*Inputs!K$20)","v":1632.7923151639911},{"$f":"(Inputs!$I1021*Inputs!L$20)","v":1664.6096803150547},{"$f":"(Inputs!$I1021*Inputs!M$20)","v":1706.224922322931},{"$f":"(Inputs!$I1021*Inputs!N$20)","v":1748.8805453810041},{"$f":"(Inputs!$I1021*Inputs!O$20)","v":1792.6025590155293},{"$f":"(Inputs!$I1021*Inputs!P$20)","v":1837.4176229909174},{"$f":"(Inputs!$I1021*Inputs!Q$20)","v":1883.35306356569}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"(Inputs!$I1022*Inputs!H$20)","v":789.40400667240078},{"$f":"(Inputs!$I1022*Inputs!I$20)","v":809.04376819106199},{"$f":"(Inputs!$I1022*Inputs!J$20)","v":821.24711515411354},{"$f":"(Inputs!$I1022*Inputs!K$20)","v":831.73436645048594},{"$f":"(Inputs!$I1022*Inputs!L$20)","v":847.94193663578881},{"$f":"(Inputs!$I1022*Inputs!M$20)","v":869.14048505168341},{"$f":"(Inputs!$I1022*Inputs!N$20)","v":890.86899717797553},{"$f":"(Inputs!$I1022*Inputs!O$20)","v":913.14072210742495},{"$f":"(Inputs!$I1022*Inputs!P$20)","v":935.96924016011042},{"$f":"(Inputs!$I1022*Inputs!Q$20)","v":959.36847116411309}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"(Inputs!$I1023*Inputs!H$20)","v":553.56071119748674},{"$f":"(Inputs!$I1023*Inputs!I$20)","v":567.33287381906678},{"$f":"(Inputs!$I1023*Inputs!J$20)","v":575.89033408878629},{"$f":"(Inputs!$I1023*Inputs!K$20)","v":583.24440150807652},{"$f":"(Inputs!$I1023*Inputs!L$20)","v":594.60977842879788},{"$f":"(Inputs!$I1023*Inputs!M$20)","v":609.47502288951773},{"$f":"(Inputs!$I1023*Inputs!N$20)","v":624.71189846175571},{"$f":"(Inputs!$I1023*Inputs!O$20)","v":640.3296959232996},{"$f":"(Inputs!$I1023*Inputs!P$20)","v":656.33793832138201},{"$f":"(Inputs!$I1023*Inputs!Q$20)","v":672.74638677941653}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"(Inputs!$I1024*Inputs!H$20)","v":1656.0225174364737},{"$f":"(Inputs!$I1024*Inputs!I$20)","v":1697.2230776528884},{"$f":"(Inputs!$I1024*Inputs!J$20)","v":1722.8234257485246},{"$f":"(Inputs!$I1024*Inputs!K$20)","v":1744.8237248932119},{"$f":"(Inputs!$I1024*Inputs!L$20)","v":1778.8241872077288},{"$f":"(Inputs!$I1024*Inputs!M$20)","v":1823.2947918879217},{"$f":"(Inputs!$I1024*Inputs!N$20)","v":1868.87716168512},{"$f":"(Inputs!$I1024*Inputs!O$20)","v":1915.5990907272478},{"$f":"(Inputs!$I1024*Inputs!P$20)","v":1963.4890679954287},{"$f":"(Inputs!$I1024*Inputs!Q$20)","v":2012.5762946953143}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"(Inputs!$I1025*Inputs!H$20)","v":2089.2385584762542},{"$f":"(Inputs!$I1025*Inputs!I$20)","v":2141.2171989407602},{"$f":"(Inputs!$I1025*Inputs!J$20)","v":2173.5146066080256},{"$f":"(Inputs!$I1025*Inputs!K$20)","v":2201.2701913220822},{"$f":"(Inputs!$I1025*Inputs!L$20)","v":2244.1651858801692},{"$f":"(Inputs!$I1025*Inputs!M$20)","v":2300.2693155271731},{"$f":"(Inputs!$I1025*Inputs!N$20)","v":2357.7760484153528},{"$f":"(Inputs!$I1025*Inputs!O$20)","v":2416.7204496257364},{"$f":"(Inputs!$I1025*Inputs!P$20)","v":2477.1384608663793},{"$f":"(Inputs!$I1025*Inputs!Q$20)","v":2539.0669223880386}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"(Inputs!$I1026*Inputs!H$20)","v":954.07081212309629},{"$f":"(Inputs!$I1026*Inputs!I$20)","v":977.80735648268058},{"$f":"(Inputs!$I1026*Inputs!J$20)","v":992.55627724980081},{"$f":"(Inputs!$I1026*Inputs!K$20)","v":1005.2311310340448},{"$f":"(Inputs!$I1026*Inputs!L$20)","v":1024.8195414278764},{"$f":"(Inputs!$I1026*Inputs!M$20)","v":1050.4400299635731},{"$f":"(Inputs!$I1026*Inputs!N$20)","v":1076.7010307126625},{"$f":"(Inputs!$I1026*Inputs!O$20)","v":1103.6185564804791},{"$f":"(Inputs!$I1026*Inputs!P$20)","v":1131.2090203924909},{"$f":"(Inputs!$I1026*Inputs!Q$20)","v":1159.4892459023031}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"(Inputs!$I1027*Inputs!H$20)","v":683.32718614220801},{"$f":"(Inputs!$I1027*Inputs!I$20)","v":700.32783835782334},{"$f":"(Inputs!$I1027*Inputs!J$20)","v":710.89135041412794},{"$f":"(Inputs!$I1027*Inputs!K$20)","v":719.96936858751474},{"$f":"(Inputs!$I1027*Inputs!L$20)","v":733.99903303729434},{"$f":"(Inputs!$I1027*Inputs!M$20)","v":752.34900886322669},{"$f":"(Inputs!$I1027*Inputs!N$20)","v":771.15773408480732},{"$f":"(Inputs!$I1027*Inputs!O$20)","v":790.43667743692743},{"$f":"(Inputs!$I1027*Inputs!P$20)","v":810.19759437285052},{"$f":"(Inputs!$I1027*Inputs!Q$20)","v":830.45253423217173}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"(Inputs!$I1028*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1028*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"(Inputs!$I1029*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1029*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"(Inputs!$I1030*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1030*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"(Inputs!$I1031*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1031*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"(Inputs!$I1032*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1032*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"(Inputs!$I1033*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1033*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"(Inputs!$I1034*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1034*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"(Inputs!$I1035*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1035*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"(Inputs!$I1036*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1036*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"(Inputs!$I1037*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1037*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"(Inputs!$I1038*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1038*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"(Inputs!$I1039*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1039*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"(Inputs!$I1040*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1040*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"(Inputs!$I1041*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1041*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"(Inputs!$I1042*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1042*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"(Inputs!$I1043*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1043*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"(Inputs!$I1044*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1044*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"(Inputs!$I1045*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1045*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"(Inputs!$I1046*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1046*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"(Inputs!$I1047*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1047*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"(Inputs!$I1048*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1048*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"(Inputs!$I1049*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1049*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"(Inputs!$I1050*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1050*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"(Inputs!$I1051*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1051*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"(Inputs!$I1052*Inputs!H$20)","v":18.619293906004049},{"$f":"(Inputs!$I1052*Inputs!I$20)","v":19.082527546660675},{"$f":"(Inputs!$I1052*Inputs!J$20)","v":19.370362041825953},{"$f":"(Inputs!$I1052*Inputs!K$20)","v":19.617719811108614},{"$f":"(Inputs!$I1052*Inputs!L$20)","v":20},{"$f":"(Inputs!$I1052*Inputs!M$20)","v":20.5},{"$f":"(Inputs!$I1052*Inputs!N$20)","v":21.012499999999999},{"$f":"(Inputs!$I1052*Inputs!O$20)","v":21.537812499999998},{"$f":"(Inputs!$I1052*Inputs!P$20)","v":22.076257812499996},{"$f":"(Inputs!$I1052*Inputs!Q$20)","v":22.628164257812493}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"(Inputs!$I1053*Inputs!H$20)","v":18.619293906004049},{"$f":"(Inputs!$I1053*Inputs!I$20)","v":19.082527546660675},{"$f":"(Inputs!$I1053*Inputs!J$20)","v":19.370362041825953},{"$f":"(Inputs!$I1053*Inputs!K$20)","v":19.617719811108614},{"$f":"(Inputs!$I1053*Inputs!L$20)","v":20},{"$f":"(Inputs!$I1053*Inputs!M$20)","v":20.5},{"$f":"(Inputs!$I1053*Inputs!N$20)","v":21.012499999999999},{"$f":"(Inputs!$I1053*Inputs!O$20)","v":21.537812499999998},{"$f":"(Inputs!$I1053*Inputs!P$20)","v":22.076257812499996},{"$f":"(Inputs!$I1053*Inputs!Q$20)","v":22.628164257812493}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"(Inputs!$I1054*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1054*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"(Inputs!$I1055*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1055*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"(Inputs!$I1056*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1056*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"(Inputs!$I1057*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1057*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"(Inputs!$I1058*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1058*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"(Inputs!$I1059*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1059*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"(Inputs!$I1060*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1060*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"(Inputs!$I1061*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1061*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"(Inputs!$I1062*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1062*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"(Inputs!$I1063*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1063*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"(Inputs!$I1064*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1064*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"(Inputs!$I1065*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1065*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"(Inputs!$I1066*Inputs!H$20)","v":20.946705644254557},{"$f":"(Inputs!$I1066*Inputs!I$20)","v":21.46784348999326},{"$f":"(Inputs!$I1066*Inputs!J$20)","v":21.791657297054197},{"$f":"(Inputs!$I1066*Inputs!K$20)","v":22.069934787497189},{"$f":"(Inputs!$I1066*Inputs!L$20)","v":22.5},{"$f":"(Inputs!$I1066*Inputs!M$20)","v":23.062499999999996},{"$f":"(Inputs!$I1066*Inputs!N$20)","v":23.639062499999998},{"$f":"(Inputs!$I1066*Inputs!O$20)","v":24.230039062499998},{"$f":"(Inputs!$I1066*Inputs!P$20)","v":24.835790039062495},{"$f":"(Inputs!$I1066*Inputs!Q$20)","v":25.456684790039056}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"(Inputs!$I1067*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1067*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"(Inputs!$I1068*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1068*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"(Inputs!$I1069*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1069*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"(Inputs!$I1070*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1070*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"(Inputs!$I1071*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1071*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"(Inputs!$I1072*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1072*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"(Inputs!$I1073*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1073*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"(Inputs!$I1074*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1074*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"(Inputs!$I1075*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1075*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"(Inputs!$I1076*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1076*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"(Inputs!$I1077*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1077*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"(Inputs!$I1078*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1078*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"(Inputs!$I1079*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1079*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"(Inputs!$I1080*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1080*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"(Inputs!$I1081*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1081*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"(Inputs!$I1082*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1082*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"(Inputs!$I1083*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1083*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"(Inputs!$I1084*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1084*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"(Inputs!$I1085*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1085*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"(Inputs!$I1086*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1086*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"(Inputs!$I1087*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1087*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"(Inputs!$I1088*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1088*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"(Inputs!$I1089*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1089*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"(Inputs!$I1090*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1090*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"(Inputs!$I1091*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1091*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"(Inputs!$I1092*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1092*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"(Inputs!$I1093*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1093*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"(Inputs!$I1094*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1094*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"(Inputs!$I1095*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1095*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"(Inputs!$I1096*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1096*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"(Inputs!$I1097*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1097*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"(Inputs!$I1098*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1098*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"(Inputs!$I1099*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1099*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"(Inputs!$I1100*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1100*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"(Inputs!$I1101*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1101*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"(Inputs!$I1102*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1102*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"(Inputs!$I1103*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1103*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"(Inputs!$I1104*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1104*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"(Inputs!$I1105*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1105*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"(Inputs!$I1106*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1106*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"(Inputs!$I1107*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1107*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"(Inputs!$I1108*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1108*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"(Inputs!$I1109*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1109*Inputs!Q$20)","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"(Inputs!$I1110*Inputs!H$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!I$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!J$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!K$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!L$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!M$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!N$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!O$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!P$20)","v":0},{"$f":"(Inputs!$I1110*Inputs!Q$20)","v":0}]
[]
[null,"Revenue, materials ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G360)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H8*Inputs!H55","v":0},{"$f":"I8*Inputs!I55","v":0},{"$f":"J8*Inputs!J55","v":0},{"$f":"K8*Inputs!K55","v":0},{"$f":"L8*Inputs!L55","v":0},{"$f":"M8*Inputs!M55","v":0},{"$f":"N8*Inputs!N55","v":0},{"$f":"O8*Inputs!O55","v":0},{"$f":"P8*Inputs!P55","v":0},{"$f":"Q8*Inputs!Q55","v":0}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H9*Inputs!H56","v":0},{"$f":"I9*Inputs!I56","v":0},{"$f":"J9*Inputs!J56","v":0},{"$f":"K9*Inputs!K56","v":0},{"$f":"L9*Inputs!L56","v":0},{"$f":"M9*Inputs!M56","v":0},{"$f":"N9*Inputs!N56","v":0},{"$f":"O9*Inputs!O56","v":0},{"$f":"P9*Inputs!P56","v":0},{"$f":"Q9*Inputs!Q56","v":0}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H10*Inputs!H57","v":0},{"$f":"I10*Inputs!I57","v":0},{"$f":"J10*Inputs!J57","v":0},{"$f":"K10*Inputs!K57","v":0},{"$f":"L10*Inputs!L57","v":0},{"$f":"M10*Inputs!M57","v":0},{"$f":"N10*Inputs!N57","v":0},{"$f":"O10*Inputs!O57","v":0},{"$f":"P10*Inputs!P57","v":0},{"$f":"Q10*Inputs!Q57","v":0}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H11*Inputs!H58","v":0},{"$f":"I11*Inputs!I58","v":0},{"$f":"J11*Inputs!J58","v":0},{"$f":"K11*Inputs!K58","v":0},{"$f":"L11*Inputs!L58","v":0},{"$f":"M11*Inputs!M58","v":0},{"$f":"N11*Inputs!N58","v":0},{"$f":"O11*Inputs!O58","v":0},{"$f":"P11*Inputs!P58","v":0},{"$f":"Q11*Inputs!Q58","v":0}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H12*Inputs!H59","v":0},{"$f":"I12*Inputs!I59","v":0},{"$f":"J12*Inputs!J59","v":0},{"$f":"K12*Inputs!K59","v":0},{"$f":"L12*Inputs!L59","v":0},{"$f":"M12*Inputs!M59","v":0},{"$f":"N12*Inputs!N59","v":0},{"$f":"O12*Inputs!O59","v":0},{"$f":"P12*Inputs!P59","v":0},{"$f":"Q12*Inputs!Q59","v":0}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H13*Inputs!H60","v":0},{"$f":"I13*Inputs!I60","v":0},{"$f":"J13*Inputs!J60","v":0},{"$f":"K13*Inputs!K60","v":0},{"$f":"L13*Inputs!L60","v":0},{"$f":"M13*Inputs!M60","v":0},{"$f":"N13*Inputs!N60","v":0},{"$f":"O13*Inputs!O60","v":0},{"$f":"P13*Inputs!P60","v":0},{"$f":"Q13*Inputs!Q60","v":0}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H14*Inputs!H61","v":0},{"$f":"I14*Inputs!I61","v":0},{"$f":"J14*Inputs!J61","v":0},{"$f":"K14*Inputs!K61","v":0},{"$f":"L14*Inputs!L61","v":0},{"$f":"M14*Inputs!M61","v":0},{"$f":"N14*Inputs!N61","v":0},{"$f":"O14*Inputs!O61","v":0},{"$f":"P14*Inputs!P61","v":0},{"$f":"Q14*Inputs!Q61","v":0}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H15*Inputs!H62","v":0},{"$f":"I15*Inputs!I62","v":0},{"$f":"J15*Inputs!J62","v":0},{"$f":"K15*Inputs!K62","v":0},{"$f":"L15*Inputs!L62","v":0},{"$f":"M15*Inputs!M62","v":0},{"$f":"N15*Inputs!N62","v":0},{"$f":"O15*Inputs!O62","v":0},{"$f":"P15*Inputs!P62","v":0},{"$f":"Q15*Inputs!Q62","v":0}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H16*Inputs!H63","v":0},{"$f":"I16*Inputs!I63","v":0},{"$f":"J16*Inputs!J63","v":0},{"$f":"K16*Inputs!K63","v":0},{"$f":"L16*Inputs!L63","v":0},{"$f":"M16*Inputs!M63","v":0},{"$f":"N16*Inputs!N63","v":0},{"$f":"O16*Inputs!O63","v":0},{"$f":"P16*Inputs!P63","v":0},{"$f":"Q16*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H17*Inputs!H64","v":0},{"$f":"I17*Inputs!I64","v":0},{"$f":"J17*Inputs!J64","v":0},{"$f":"K17*Inputs!K64","v":0},{"$f":"L17*Inputs!L64","v":0},{"$f":"M17*Inputs!M64","v":0},{"$f":"N17*Inputs!N64","v":0},{"$f":"O17*Inputs!O64","v":0},{"$f":"P17*Inputs!P64","v":0},{"$f":"Q17*Inputs!Q64","v":0}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H18*Inputs!H65","v":76.399062089734088},{"$f":"I18*Inputs!I65","v":0},{"$f":"J18*Inputs!J65","v":0},{"$f":"K18*Inputs!K65","v":0},{"$f":"L18*Inputs!L65","v":0},{"$f":"M18*Inputs!M65","v":0},{"$f":"N18*Inputs!N65","v":0},{"$f":"O18*Inputs!O65","v":0},{"$f":"P18*Inputs!P65","v":0},{"$f":"Q18*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H19*Inputs!H66","v":229.19718626920226},{"$f":"I19*Inputs!I66","v":78.299811702111541},{"$f":"J19*Inputs!J66","v":79.480860004947999},{"$f":"K19*Inputs!K66","v":80.495823390198083},{"$f":"L19*Inputs!L66","v":82.064403167402759},{"$f":"M19*Inputs!M66","v":84.116013246587826},{"$f":"N19*Inputs!N66","v":86.218913577752517},{"$f":"O19*Inputs!O66","v":88.37438641719632},{"$f":"P19*Inputs!P66","v":90.58374607762623},{"$f":"Q19*Inputs!Q66","v":92.848339729566874}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H20*Inputs!H67","v":0},{"$f":"I20*Inputs!I67","v":0},{"$f":"J20*Inputs!J67","v":0},{"$f":"K20*Inputs!K67","v":0},{"$f":"L20*Inputs!L67","v":0},{"$f":"M20*Inputs!M67","v":0},{"$f":"N20*Inputs!N67","v":0},{"$f":"O20*Inputs!O67","v":0},{"$f":"P20*Inputs!P67","v":0},{"$f":"Q20*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H21*Inputs!H68","v":0},{"$f":"I21*Inputs!I68","v":0},{"$f":"J21*Inputs!J68","v":0},{"$f":"K21*Inputs!K68","v":0},{"$f":"L21*Inputs!L68","v":0},{"$f":"M21*Inputs!M68","v":0},{"$f":"N21*Inputs!N68","v":0},{"$f":"O21*Inputs!O68","v":0},{"$f":"P21*Inputs!P68","v":0},{"$f":"Q21*Inputs!Q68","v":0}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H22*Inputs!H69","v":0},{"$f":"I22*Inputs!I69","v":0},{"$f":"J22*Inputs!J69","v":0},{"$f":"K22*Inputs!K69","v":0},{"$f":"L22*Inputs!L69","v":0},{"$f":"M22*Inputs!M69","v":0},{"$f":"N22*Inputs!N69","v":0},{"$f":"O22*Inputs!O69","v":0},{"$f":"P22*Inputs!P69","v":0},{"$f":"Q22*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H23*Inputs!H70","v":0},{"$f":"I23*Inputs!I70","v":0},{"$f":"J23*Inputs!J70","v":0},{"$f":"K23*Inputs!K70","v":0},{"$f":"L23*Inputs!L70","v":0},{"$f":"M23*Inputs!M70","v":0},{"$f":"N23*Inputs!N70","v":0},{"$f":"O23*Inputs!O70","v":0},{"$f":"P23*Inputs!P70","v":0},{"$f":"Q23*Inputs!Q70","v":0}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H24*Inputs!H71","v":72.663699165916441},{"$f":"I24*Inputs!I71","v":74.471515835986338},{"$f":"J24*Inputs!J71","v":0},{"$f":"K24*Inputs!K71","v":0},{"$f":"L24*Inputs!L71","v":0},{"$f":"M24*Inputs!M71","v":0},{"$f":"N24*Inputs!N71","v":0},{"$f":"O24*Inputs!O71","v":0},{"$f":"P24*Inputs!P71","v":0},{"$f":"Q24*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H25*Inputs!H72","v":944.62808915691369},{"$f":"I25*Inputs!I72","v":1042.6012217038087},{"$f":"J25*Inputs!J72","v":831.54301337768675},{"$f":"K25*Inputs!K72","v":842.1617423620778},{"$f":"L25*Inputs!L72","v":858.57250533795502},{"$f":"M25*Inputs!M72","v":880.03681797140382},{"$f":"N25*Inputs!N72","v":902.03773842068904},{"$f":"O25*Inputs!O72","v":924.58868188120618},{"$f":"P25*Inputs!P72","v":947.70339892823608},{"$f":"Q25*Inputs!Q72","v":971.39598390144192}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H26*Inputs!H73","v":50.091882887257647},{"$f":"I26*Inputs!I73","v":0},{"$f":"J26*Inputs!J73","v":104.22499497363222},{"$f":"K26*Inputs!K73","v":105.55593872184437},{"$f":"L26*Inputs!L73","v":107.61285178726315},{"$f":"M26*Inputs!M73","v":110.30317308194472},{"$f":"N26*Inputs!N73","v":113.06075240899334},{"$f":"O26*Inputs!O73","v":115.88727121921818},{"$f":"P26*Inputs!P73","v":118.78445299969862},{"$f":"Q26*Inputs!Q73","v":121.75406432469107}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H27*Inputs!H74","v":150.27564866177295},{"$f":"I27*Inputs!I74","v":0},{"$f":"J27*Inputs!J74","v":156.33749246044835},{"$f":"K27*Inputs!K74","v":158.33390808276656},{"$f":"L27*Inputs!L74","v":161.41927768089474},{"$f":"M27*Inputs!M74","v":165.45475962291709},{"$f":"N27*Inputs!N74","v":169.59112861349001},{"$f":"O27*Inputs!O74","v":173.83090682882727},{"$f":"P27*Inputs!P74","v":178.17667949954793},{"$f":"Q27*Inputs!Q74","v":182.63109648703661}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H28*Inputs!H75","v":0},{"$f":"I28*Inputs!I75","v":0},{"$f":"J28*Inputs!J75","v":0},{"$f":"K28*Inputs!K75","v":0},{"$f":"L28*Inputs!L75","v":0},{"$f":"M28*Inputs!M75","v":0},{"$f":"N28*Inputs!N75","v":0},{"$f":"O28*Inputs!O75","v":0},{"$f":"P28*Inputs!P75","v":0},{"$f":"Q28*Inputs!Q75","v":0}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H29*Inputs!H76","v":0},{"$f":"I29*Inputs!I76","v":0},{"$f":"J29*Inputs!J76","v":0},{"$f":"K29*Inputs!K76","v":0},{"$f":"L29*Inputs!L76","v":0},{"$f":"M29*Inputs!M76","v":0},{"$f":"N29*Inputs!N76","v":0},{"$f":"O29*Inputs!O76","v":0},{"$f":"P29*Inputs!P76","v":0},{"$f":"Q29*Inputs!Q76","v":0}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H30*Inputs!H77","v":0},{"$f":"I30*Inputs!I77","v":0},{"$f":"J30*Inputs!J77","v":0},{"$f":"K30*Inputs!K77","v":0},{"$f":"L30*Inputs!L77","v":0},{"$f":"M30*Inputs!M77","v":0},{"$f":"N30*Inputs!N77","v":0},{"$f":"O30*Inputs!O77","v":0},{"$f":"P30*Inputs!P77","v":0},{"$f":"Q30*Inputs!Q77","v":0}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H31*Inputs!H78","v":0},{"$f":"I31*Inputs!I78","v":0},{"$f":"J31*Inputs!J78","v":0},{"$f":"K31*Inputs!K78","v":0},{"$f":"L31*Inputs!L78","v":0},{"$f":"M31*Inputs!M78","v":0},{"$f":"N31*Inputs!N78","v":0},{"$f":"O31*Inputs!O78","v":0},{"$f":"P31*Inputs!P78","v":0},{"$f":"Q31*Inputs!Q78","v":0}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H32*Inputs!H79","v":0},{"$f":"I32*Inputs!I79","v":0},{"$f":"J32*Inputs!J79","v":0},{"$f":"K32*Inputs!K79","v":0},{"$f":"L32*Inputs!L79","v":0},{"$f":"M32*Inputs!M79","v":0},{"$f":"N32*Inputs!N79","v":0},{"$f":"O32*Inputs!O79","v":0},{"$f":"P32*Inputs!P79","v":0},{"$f":"Q32*Inputs!Q79","v":0}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H33*Inputs!H80","v":0},{"$f":"I33*Inputs!I80","v":0},{"$f":"J33*Inputs!J80","v":0},{"$f":"K33*Inputs!K80","v":0},{"$f":"L33*Inputs!L80","v":0},{"$f":"M33*Inputs!M80","v":0},{"$f":"N33*Inputs!N80","v":0},{"$f":"O33*Inputs!O80","v":0},{"$f":"P33*Inputs!P80","v":0},{"$f":"Q33*Inputs!Q80","v":0}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H34*Inputs!H81","v":0},{"$f":"I34*Inputs!I81","v":0},{"$f":"J34*Inputs!J81","v":0},{"$f":"K34*Inputs!K81","v":0},{"$f":"L34*Inputs!L81","v":0},{"$f":"M34*Inputs!M81","v":0},{"$f":"N34*Inputs!N81","v":0},{"$f":"O34*Inputs!O81","v":0},{"$f":"P34*Inputs!P81","v":0},{"$f":"Q34*Inputs!Q81","v":0}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H35*Inputs!H82","v":0},{"$f":"I35*Inputs!I82","v":0},{"$f":"J35*Inputs!J82","v":0},{"$f":"K35*Inputs!K82","v":0},{"$f":"L35*Inputs!L82","v":0},{"$f":"M35*Inputs!M82","v":0},{"$f":"N35*Inputs!N82","v":0},{"$f":"O35*Inputs!O82","v":0},{"$f":"P35*Inputs!P82","v":0},{"$f":"Q35*Inputs!Q82","v":0}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H36*Inputs!H83","v":0},{"$f":"I36*Inputs!I83","v":4858.7907940489522},{"$f":"J36*Inputs!J83","v":4917.4439276766743},{"$f":"K36*Inputs!K83","v":4980.2392413572443},{"$f":"L36*Inputs!L83","v":5077.2865443181263},{"$f":"M36*Inputs!M83","v":5204.2187079260793},{"$f":"N36*Inputs!N83","v":5334.3241756242305},{"$f":"O36*Inputs!O83","v":5467.6822800148366},{"$f":"P36*Inputs!P83","v":5604.3743370152069},{"$f":"Q36*Inputs!Q83","v":5744.4836954405864}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H37*Inputs!H84","v":25476.751955228599},{"$f":"I37*Inputs!I84","v":17532.016633719661},{"$f":"J37*Inputs!J84","v":19889.304457477978},{"$f":"K37*Inputs!K84","v":20143.289074418142},{"$f":"L37*Inputs!L84","v":20535.810755143848},{"$f":"M37*Inputs!M84","v":21049.206024022445},{"$f":"N37*Inputs!N84","v":21575.436174623006},{"$f":"O37*Inputs!O84","v":22114.822078988582},{"$f":"P37*Inputs!P84","v":22667.692630963291},{"$f":"Q37*Inputs!Q84","v":23234.384946737373}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H38*Inputs!H85","v":0},{"$f":"I38*Inputs!I85","v":0},{"$f":"J38*Inputs!J85","v":0},{"$f":"K38*Inputs!K85","v":0},{"$f":"L38*Inputs!L85","v":0},{"$f":"M38*Inputs!M85","v":0},{"$f":"N38*Inputs!N85","v":0},{"$f":"O38*Inputs!O85","v":0},{"$f":"P38*Inputs!P85","v":0},{"$f":"Q38*Inputs!Q85","v":0}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H39*Inputs!H86","v":0},{"$f":"I39*Inputs!I86","v":0},{"$f":"J39*Inputs!J86","v":0},{"$f":"K39*Inputs!K86","v":0},{"$f":"L39*Inputs!L86","v":0},{"$f":"M39*Inputs!M86","v":0},{"$f":"N39*Inputs!N86","v":0},{"$f":"O39*Inputs!O86","v":0},{"$f":"P39*Inputs!P86","v":0},{"$f":"Q39*Inputs!Q86","v":0}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H40*Inputs!H87","v":0},{"$f":"I40*Inputs!I87","v":0},{"$f":"J40*Inputs!J87","v":0},{"$f":"K40*Inputs!K87","v":0},{"$f":"L40*Inputs!L87","v":0},{"$f":"M40*Inputs!M87","v":0},{"$f":"N40*Inputs!N87","v":0},{"$f":"O40*Inputs!O87","v":0},{"$f":"P40*Inputs!P87","v":0},{"$f":"Q40*Inputs!Q87","v":0}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H41*Inputs!H88","v":0},{"$f":"I41*Inputs!I88","v":0},{"$f":"J41*Inputs!J88","v":0},{"$f":"K41*Inputs!K88","v":0},{"$f":"L41*Inputs!L88","v":0},{"$f":"M41*Inputs!M88","v":0},{"$f":"N41*Inputs!N88","v":0},{"$f":"O41*Inputs!O88","v":0},{"$f":"P41*Inputs!P88","v":0},{"$f":"Q41*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H42*Inputs!H89","v":0},{"$f":"I42*Inputs!I89","v":0},{"$f":"J42*Inputs!J89","v":0},{"$f":"K42*Inputs!K89","v":0},{"$f":"L42*Inputs!L89","v":0},{"$f":"M42*Inputs!M89","v":0},{"$f":"N42*Inputs!N89","v":0},{"$f":"O42*Inputs!O89","v":0},{"$f":"P42*Inputs!P89","v":0},{"$f":"Q42*Inputs!Q89","v":0}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H43*Inputs!H90","v":0},{"$f":"I43*Inputs!I90","v":0},{"$f":"J43*Inputs!J90","v":0},{"$f":"K43*Inputs!K90","v":0},{"$f":"L43*Inputs!L90","v":0},{"$f":"M43*Inputs!M90","v":0},{"$f":"N43*Inputs!N90","v":0},{"$f":"O43*Inputs!O90","v":0},{"$f":"P43*Inputs!P90","v":0},{"$f":"Q43*Inputs!Q90","v":0}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H44*Inputs!H91","v":0},{"$f":"I44*Inputs!I91","v":0},{"$f":"J44*Inputs!J91","v":0},{"$f":"K44*Inputs!K91","v":0},{"$f":"L44*Inputs!L91","v":0},{"$f":"M44*Inputs!M91","v":0},{"$f":"N44*Inputs!N91","v":0},{"$f":"O44*Inputs!O91","v":0},{"$f":"P44*Inputs!P91","v":0},{"$f":"Q44*Inputs!Q91","v":0}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H45*Inputs!H92","v":0},{"$f":"I45*Inputs!I92","v":0},{"$f":"J45*Inputs!J92","v":0},{"$f":"K45*Inputs!K92","v":0},{"$f":"L45*Inputs!L92","v":0},{"$f":"M45*Inputs!M92","v":0},{"$f":"N45*Inputs!N92","v":0},{"$f":"O45*Inputs!O92","v":0},{"$f":"P45*Inputs!P92","v":0},{"$f":"Q45*Inputs!Q92","v":0}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H46*Inputs!H93","v":0},{"$f":"I46*Inputs!I93","v":0},{"$f":"J46*Inputs!J93","v":0},{"$f":"K46*Inputs!K93","v":0},{"$f":"L46*Inputs!L93","v":0},{"$f":"M46*Inputs!M93","v":0},{"$f":"N46*Inputs!N93","v":0},{"$f":"O46*Inputs!O93","v":0},{"$f":"P46*Inputs!P93","v":0},{"$f":"Q46*Inputs!Q93","v":0}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H47*Inputs!H94","v":0},{"$f":"I47*Inputs!I94","v":0},{"$f":"J47*Inputs!J94","v":0},{"$f":"K47*Inputs!K94","v":0},{"$f":"L47*Inputs!L94","v":0},{"$f":"M47*Inputs!M94","v":0},{"$f":"N47*Inputs!N94","v":0},{"$f":"O47*Inputs!O94","v":0},{"$f":"P47*Inputs!P94","v":0},{"$f":"Q47*Inputs!Q94","v":0}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H48*Inputs!H95","v":0},{"$f":"I48*Inputs!I95","v":0},{"$f":"J48*Inputs!J95","v":0},{"$f":"K48*Inputs!K95","v":0},{"$f":"L48*Inputs!L95","v":0},{"$f":"M48*Inputs!M95","v":0},{"$f":"N48*Inputs!N95","v":0},{"$f":"O48*Inputs!O95","v":0},{"$f":"P48*Inputs!P95","v":0},{"$f":"Q48*Inputs!Q95","v":0}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H49*Inputs!H96","v":0},{"$f":"I49*Inputs!I96","v":0},{"$f":"J49*Inputs!J96","v":0},{"$f":"K49*Inputs!K96","v":0},{"$f":"L49*Inputs!L96","v":0},{"$f":"M49*Inputs!M96","v":0},{"$f":"N49*Inputs!N96","v":0},{"$f":"O49*Inputs!O96","v":0},{"$f":"P49*Inputs!P96","v":0},{"$f":"Q49*Inputs!Q96","v":0}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H50*Inputs!H97","v":0},{"$f":"I50*Inputs!I97","v":0},{"$f":"J50*Inputs!J97","v":0},{"$f":"K50*Inputs!K97","v":0},{"$f":"L50*Inputs!L97","v":0},{"$f":"M50*Inputs!M97","v":0},{"$f":"N50*Inputs!N97","v":0},{"$f":"O50*Inputs!O97","v":0},{"$f":"P50*Inputs!P97","v":0},{"$f":"Q50*Inputs!Q97","v":0}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H51*Inputs!H98","v":0},{"$f":"I51*Inputs!I98","v":0},{"$f":"J51*Inputs!J98","v":0},{"$f":"K51*Inputs!K98","v":0},{"$f":"L51*Inputs!L98","v":0},{"$f":"M51*Inputs!M98","v":0},{"$f":"N51*Inputs!N98","v":0},{"$f":"O51*Inputs!O98","v":0},{"$f":"P51*Inputs!P98","v":0},{"$f":"Q51*Inputs!Q98","v":0}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H52*Inputs!H99","v":0},{"$f":"I52*Inputs!I99","v":0},{"$f":"J52*Inputs!J99","v":0},{"$f":"K52*Inputs!K99","v":0},{"$f":"L52*Inputs!L99","v":0},{"$f":"M52*Inputs!M99","v":0},{"$f":"N52*Inputs!N99","v":0},{"$f":"O52*Inputs!O99","v":0},{"$f":"P52*Inputs!P99","v":0},{"$f":"Q52*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H53*Inputs!H100","v":0},{"$f":"I53*Inputs!I100","v":0},{"$f":"J53*Inputs!J100","v":0},{"$f":"K53*Inputs!K100","v":0},{"$f":"L53*Inputs!L100","v":0},{"$f":"M53*Inputs!M100","v":0},{"$f":"N53*Inputs!N100","v":0},{"$f":"O53*Inputs!O100","v":0},{"$f":"P53*Inputs!P100","v":0},{"$f":"Q53*Inputs!Q100","v":0}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H54*Inputs!H101","v":0},{"$f":"I54*Inputs!I101","v":0},{"$f":"J54*Inputs!J101","v":0},{"$f":"K54*Inputs!K101","v":0},{"$f":"L54*Inputs!L101","v":0},{"$f":"M54*Inputs!M101","v":0},{"$f":"N54*Inputs!N101","v":0},{"$f":"O54*Inputs!O101","v":0},{"$f":"P54*Inputs!P101","v":0},{"$f":"Q54*Inputs!Q101","v":0}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H55*Inputs!H102","v":0},{"$f":"I55*Inputs!I102","v":0},{"$f":"J55*Inputs!J102","v":0},{"$f":"K55*Inputs!K102","v":0},{"$f":"L55*Inputs!L102","v":0},{"$f":"M55*Inputs!M102","v":0},{"$f":"N55*Inputs!N102","v":0},{"$f":"O55*Inputs!O102","v":0},{"$f":"P55*Inputs!P102","v":0},{"$f":"Q55*Inputs!Q102","v":0}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H56*Inputs!H103","v":0},{"$f":"I56*Inputs!I103","v":0},{"$f":"J56*Inputs!J103","v":0},{"$f":"K56*Inputs!K103","v":0},{"$f":"L56*Inputs!L103","v":0},{"$f":"M56*Inputs!M103","v":0},{"$f":"N56*Inputs!N103","v":0},{"$f":"O56*Inputs!O103","v":0},{"$f":"P56*Inputs!P103","v":0},{"$f":"Q56*Inputs!Q103","v":0}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H57*Inputs!H104","v":0},{"$f":"I57*Inputs!I104","v":0},{"$f":"J57*Inputs!J104","v":0},{"$f":"K57*Inputs!K104","v":0},{"$f":"L57*Inputs!L104","v":0},{"$f":"M57*Inputs!M104","v":0},{"$f":"N57*Inputs!N104","v":0},{"$f":"O57*Inputs!O104","v":0},{"$f":"P57*Inputs!P104","v":0},{"$f":"Q57*Inputs!Q104","v":0}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H58*Inputs!H105","v":0},{"$f":"I58*Inputs!I105","v":0},{"$f":"J58*Inputs!J105","v":0},{"$f":"K58*Inputs!K105","v":0},{"$f":"L58*Inputs!L105","v":0},{"$f":"M58*Inputs!M105","v":0},{"$f":"N58*Inputs!N105","v":0},{"$f":"O58*Inputs!O105","v":0},{"$f":"P58*Inputs!P105","v":0},{"$f":"Q58*Inputs!Q105","v":0}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H59*Inputs!H106","v":0},{"$f":"I59*Inputs!I106","v":0},{"$f":"J59*Inputs!J106","v":0},{"$f":"K59*Inputs!K106","v":0},{"$f":"L59*Inputs!L106","v":0},{"$f":"M59*Inputs!M106","v":0},{"$f":"N59*Inputs!N106","v":0},{"$f":"O59*Inputs!O106","v":0},{"$f":"P59*Inputs!P106","v":0},{"$f":"Q59*Inputs!Q106","v":0}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H60*Inputs!H107","v":0},{"$f":"I60*Inputs!I107","v":0},{"$f":"J60*Inputs!J107","v":0},{"$f":"K60*Inputs!K107","v":0},{"$f":"L60*Inputs!L107","v":0},{"$f":"M60*Inputs!M107","v":0},{"$f":"N60*Inputs!N107","v":0},{"$f":"O60*Inputs!O107","v":0},{"$f":"P60*Inputs!P107","v":0},{"$f":"Q60*Inputs!Q107","v":0}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H61*Inputs!H108","v":0},{"$f":"I61*Inputs!I108","v":0},{"$f":"J61*Inputs!J108","v":0},{"$f":"K61*Inputs!K108","v":0},{"$f":"L61*Inputs!L108","v":0},{"$f":"M61*Inputs!M108","v":0},{"$f":"N61*Inputs!N108","v":0},{"$f":"O61*Inputs!O108","v":0},{"$f":"P61*Inputs!P108","v":0},{"$f":"Q61*Inputs!Q108","v":0}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H62*Inputs!H109","v":0},{"$f":"I62*Inputs!I109","v":0},{"$f":"J62*Inputs!J109","v":0},{"$f":"K62*Inputs!K109","v":0},{"$f":"L62*Inputs!L109","v":0},{"$f":"M62*Inputs!M109","v":0},{"$f":"N62*Inputs!N109","v":0},{"$f":"O62*Inputs!O109","v":0},{"$f":"P62*Inputs!P109","v":0},{"$f":"Q62*Inputs!Q109","v":0}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H63*Inputs!H110","v":0},{"$f":"I63*Inputs!I110","v":0},{"$f":"J63*Inputs!J110","v":0},{"$f":"K63*Inputs!K110","v":0},{"$f":"L63*Inputs!L110","v":0},{"$f":"M63*Inputs!M110","v":0},{"$f":"N63*Inputs!N110","v":0},{"$f":"O63*Inputs!O110","v":0},{"$f":"P63*Inputs!P110","v":0},{"$f":"Q63*Inputs!Q110","v":0}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H64*Inputs!H111","v":0},{"$f":"I64*Inputs!I111","v":0},{"$f":"J64*Inputs!J111","v":0},{"$f":"K64*Inputs!K111","v":0},{"$f":"L64*Inputs!L111","v":0},{"$f":"M64*Inputs!M111","v":0},{"$f":"N64*Inputs!N111","v":0},{"$f":"O64*Inputs!O111","v":0},{"$f":"P64*Inputs!P111","v":0},{"$f":"Q64*Inputs!Q111","v":0}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H65*Inputs!H112","v":0},{"$f":"I65*Inputs!I112","v":0},{"$f":"J65*Inputs!J112","v":0},{"$f":"K65*Inputs!K112","v":0},{"$f":"L65*Inputs!L112","v":0},{"$f":"M65*Inputs!M112","v":0},{"$f":"N65*Inputs!N112","v":0},{"$f":"O65*Inputs!O112","v":0},{"$f":"P65*Inputs!P112","v":0},{"$f":"Q65*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H66*Inputs!H113","v":0},{"$f":"I66*Inputs!I113","v":0},{"$f":"J66*Inputs!J113","v":0},{"$f":"K66*Inputs!K113","v":0},{"$f":"L66*Inputs!L113","v":0},{"$f":"M66*Inputs!M113","v":0},{"$f":"N66*Inputs!N113","v":0},{"$f":"O66*Inputs!O113","v":0},{"$f":"P66*Inputs!P113","v":0},{"$f":"Q66*Inputs!Q113","v":0}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H67*Inputs!H114","v":0},{"$f":"I67*Inputs!I114","v":0},{"$f":"J67*Inputs!J114","v":0},{"$f":"K67*Inputs!K114","v":0},{"$f":"L67*Inputs!L114","v":0},{"$f":"M67*Inputs!M114","v":0},{"$f":"N67*Inputs!N114","v":0},{"$f":"O67*Inputs!O114","v":0},{"$f":"P67*Inputs!P114","v":0},{"$f":"Q67*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H68*Inputs!H115","v":0},{"$f":"I68*Inputs!I115","v":0},{"$f":"J68*Inputs!J115","v":0},{"$f":"K68*Inputs!K115","v":0},{"$f":"L68*Inputs!L115","v":0},{"$f":"M68*Inputs!M115","v":0},{"$f":"N68*Inputs!N115","v":0},{"$f":"O68*Inputs!O115","v":0},{"$f":"P68*Inputs!P115","v":0},{"$f":"Q68*Inputs!Q115","v":0}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H69*Inputs!H116","v":0},{"$f":"I69*Inputs!I116","v":0},{"$f":"J69*Inputs!J116","v":0},{"$f":"K69*Inputs!K116","v":0},{"$f":"L69*Inputs!L116","v":0},{"$f":"M69*Inputs!M116","v":0},{"$f":"N69*Inputs!N116","v":0},{"$f":"O69*Inputs!O116","v":0},{"$f":"P69*Inputs!P116","v":0},{"$f":"Q69*Inputs!Q116","v":0}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H70*Inputs!H117","v":0},{"$f":"I70*Inputs!I117","v":0},{"$f":"J70*Inputs!J117","v":0},{"$f":"K70*Inputs!K117","v":0},{"$f":"L70*Inputs!L117","v":0},{"$f":"M70*Inputs!M117","v":0},{"$f":"N70*Inputs!N117","v":0},{"$f":"O70*Inputs!O117","v":0},{"$f":"P70*Inputs!P117","v":0},{"$f":"Q70*Inputs!Q117","v":0}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H71*Inputs!H118","v":0},{"$f":"I71*Inputs!I118","v":0},{"$f":"J71*Inputs!J118","v":0},{"$f":"K71*Inputs!K118","v":0},{"$f":"L71*Inputs!L118","v":0},{"$f":"M71*Inputs!M118","v":0},{"$f":"N71*Inputs!N118","v":0},{"$f":"O71*Inputs!O118","v":0},{"$f":"P71*Inputs!P118","v":0},{"$f":"Q71*Inputs!Q118","v":0}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H72*Inputs!H119","v":0},{"$f":"I72*Inputs!I119","v":0},{"$f":"J72*Inputs!J119","v":0},{"$f":"K72*Inputs!K119","v":0},{"$f":"L72*Inputs!L119","v":0},{"$f":"M72*Inputs!M119","v":0},{"$f":"N72*Inputs!N119","v":0},{"$f":"O72*Inputs!O119","v":0},{"$f":"P72*Inputs!P119","v":0},{"$f":"Q72*Inputs!Q119","v":0}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H73*Inputs!H120","v":0},{"$f":"I73*Inputs!I120","v":0},{"$f":"J73*Inputs!J120","v":0},{"$f":"K73*Inputs!K120","v":0},{"$f":"L73*Inputs!L120","v":0},{"$f":"M73*Inputs!M120","v":0},{"$f":"N73*Inputs!N120","v":0},{"$f":"O73*Inputs!O120","v":0},{"$f":"P73*Inputs!P120","v":0},{"$f":"Q73*Inputs!Q120","v":0}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H74*Inputs!H121","v":0},{"$f":"I74*Inputs!I121","v":0},{"$f":"J74*Inputs!J121","v":0},{"$f":"K74*Inputs!K121","v":0},{"$f":"L74*Inputs!L121","v":0},{"$f":"M74*Inputs!M121","v":0},{"$f":"N74*Inputs!N121","v":0},{"$f":"O74*Inputs!O121","v":0},{"$f":"P74*Inputs!P121","v":0},{"$f":"Q74*Inputs!Q121","v":0}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H75*Inputs!H122","v":0},{"$f":"I75*Inputs!I122","v":0},{"$f":"J75*Inputs!J122","v":0},{"$f":"K75*Inputs!K122","v":0},{"$f":"L75*Inputs!L122","v":0},{"$f":"M75*Inputs!M122","v":0},{"$f":"N75*Inputs!N122","v":0},{"$f":"O75*Inputs!O122","v":0},{"$f":"P75*Inputs!P122","v":0},{"$f":"Q75*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H76*Inputs!H123","v":0},{"$f":"I76*Inputs!I123","v":0},{"$f":"J76*Inputs!J123","v":0},{"$f":"K76*Inputs!K123","v":0},{"$f":"L76*Inputs!L123","v":0},{"$f":"M76*Inputs!M123","v":0},{"$f":"N76*Inputs!N123","v":0},{"$f":"O76*Inputs!O123","v":0},{"$f":"P76*Inputs!P123","v":0},{"$f":"Q76*Inputs!Q123","v":0}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H77*Inputs!H124","v":0},{"$f":"I77*Inputs!I124","v":0},{"$f":"J77*Inputs!J124","v":0},{"$f":"K77*Inputs!K124","v":0},{"$f":"L77*Inputs!L124","v":0},{"$f":"M77*Inputs!M124","v":0},{"$f":"N77*Inputs!N124","v":0},{"$f":"O77*Inputs!O124","v":0},{"$f":"P77*Inputs!P124","v":0},{"$f":"Q77*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H78*Inputs!H125","v":0},{"$f":"I78*Inputs!I125","v":0},{"$f":"J78*Inputs!J125","v":0},{"$f":"K78*Inputs!K125","v":0},{"$f":"L78*Inputs!L125","v":0},{"$f":"M78*Inputs!M125","v":0},{"$f":"N78*Inputs!N125","v":0},{"$f":"O78*Inputs!O125","v":0},{"$f":"P78*Inputs!P125","v":0},{"$f":"Q78*Inputs!Q125","v":0}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H79*Inputs!H126","v":0},{"$f":"I79*Inputs!I126","v":0},{"$f":"J79*Inputs!J126","v":0},{"$f":"K79*Inputs!K126","v":0},{"$f":"L79*Inputs!L126","v":0},{"$f":"M79*Inputs!M126","v":0},{"$f":"N79*Inputs!N126","v":0},{"$f":"O79*Inputs!O126","v":0},{"$f":"P79*Inputs!P126","v":0},{"$f":"Q79*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H80*Inputs!H127","v":0},{"$f":"I80*Inputs!I127","v":0},{"$f":"J80*Inputs!J127","v":0},{"$f":"K80*Inputs!K127","v":0},{"$f":"L80*Inputs!L127","v":0},{"$f":"M80*Inputs!M127","v":0},{"$f":"N80*Inputs!N127","v":0},{"$f":"O80*Inputs!O127","v":0},{"$f":"P80*Inputs!P127","v":0},{"$f":"Q80*Inputs!Q127","v":0}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H81*Inputs!H128","v":0},{"$f":"I81*Inputs!I128","v":0},{"$f":"J81*Inputs!J128","v":0},{"$f":"K81*Inputs!K128","v":0},{"$f":"L81*Inputs!L128","v":0},{"$f":"M81*Inputs!M128","v":0},{"$f":"N81*Inputs!N128","v":0},{"$f":"O81*Inputs!O128","v":0},{"$f":"P81*Inputs!P128","v":0},{"$f":"Q81*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H82*Inputs!H129","v":0},{"$f":"I82*Inputs!I129","v":0},{"$f":"J82*Inputs!J129","v":0},{"$f":"K82*Inputs!K129","v":0},{"$f":"L82*Inputs!L129","v":0},{"$f":"M82*Inputs!M129","v":0},{"$f":"N82*Inputs!N129","v":0},{"$f":"O82*Inputs!O129","v":0},{"$f":"P82*Inputs!P129","v":0},{"$f":"Q82*Inputs!Q129","v":0}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H83*Inputs!H130","v":0},{"$f":"I83*Inputs!I130","v":0},{"$f":"J83*Inputs!J130","v":0},{"$f":"K83*Inputs!K130","v":0},{"$f":"L83*Inputs!L130","v":0},{"$f":"M83*Inputs!M130","v":0},{"$f":"N83*Inputs!N130","v":0},{"$f":"O83*Inputs!O130","v":0},{"$f":"P83*Inputs!P130","v":0},{"$f":"Q83*Inputs!Q130","v":0}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H84*Inputs!H131","v":0},{"$f":"I84*Inputs!I131","v":0},{"$f":"J84*Inputs!J131","v":0},{"$f":"K84*Inputs!K131","v":0},{"$f":"L84*Inputs!L131","v":0},{"$f":"M84*Inputs!M131","v":0},{"$f":"N84*Inputs!N131","v":0},{"$f":"O84*Inputs!O131","v":0},{"$f":"P84*Inputs!P131","v":0},{"$f":"Q84*Inputs!Q131","v":0}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H85*Inputs!H132","v":0},{"$f":"I85*Inputs!I132","v":0},{"$f":"J85*Inputs!J132","v":0},{"$f":"K85*Inputs!K132","v":0},{"$f":"L85*Inputs!L132","v":0},{"$f":"M85*Inputs!M132","v":0},{"$f":"N85*Inputs!N132","v":0},{"$f":"O85*Inputs!O132","v":0},{"$f":"P85*Inputs!P132","v":0},{"$f":"Q85*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H86*Inputs!H133","v":0},{"$f":"I86*Inputs!I133","v":0},{"$f":"J86*Inputs!J133","v":0},{"$f":"K86*Inputs!K133","v":0},{"$f":"L86*Inputs!L133","v":0},{"$f":"M86*Inputs!M133","v":0},{"$f":"N86*Inputs!N133","v":0},{"$f":"O86*Inputs!O133","v":0},{"$f":"P86*Inputs!P133","v":0},{"$f":"Q86*Inputs!Q133","v":0}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H87*Inputs!H134","v":0},{"$f":"I87*Inputs!I134","v":0},{"$f":"J87*Inputs!J134","v":0},{"$f":"K87*Inputs!K134","v":0},{"$f":"L87*Inputs!L134","v":0},{"$f":"M87*Inputs!M134","v":0},{"$f":"N87*Inputs!N134","v":0},{"$f":"O87*Inputs!O134","v":0},{"$f":"P87*Inputs!P134","v":0},{"$f":"Q87*Inputs!Q134","v":0}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H88*Inputs!H135","v":0},{"$f":"I88*Inputs!I135","v":0},{"$f":"J88*Inputs!J135","v":0},{"$f":"K88*Inputs!K135","v":0},{"$f":"L88*Inputs!L135","v":0},{"$f":"M88*Inputs!M135","v":0},{"$f":"N88*Inputs!N135","v":0},{"$f":"O88*Inputs!O135","v":0},{"$f":"P88*Inputs!P135","v":0},{"$f":"Q88*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H89*Inputs!H136","v":0},{"$f":"I89*Inputs!I136","v":0},{"$f":"J89*Inputs!J136","v":0},{"$f":"K89*Inputs!K136","v":0},{"$f":"L89*Inputs!L136","v":0},{"$f":"M89*Inputs!M136","v":0},{"$f":"N89*Inputs!N136","v":0},{"$f":"O89*Inputs!O136","v":0},{"$f":"P89*Inputs!P136","v":0},{"$f":"Q89*Inputs!Q136","v":0}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H90*Inputs!H137","v":0},{"$f":"I90*Inputs!I137","v":0},{"$f":"J90*Inputs!J137","v":0},{"$f":"K90*Inputs!K137","v":0},{"$f":"L90*Inputs!L137","v":0},{"$f":"M90*Inputs!M137","v":0},{"$f":"N90*Inputs!N137","v":0},{"$f":"O90*Inputs!O137","v":0},{"$f":"P90*Inputs!P137","v":0},{"$f":"Q90*Inputs!Q137","v":0}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H91*Inputs!H138","v":0},{"$f":"I91*Inputs!I138","v":0},{"$f":"J91*Inputs!J138","v":0},{"$f":"K91*Inputs!K138","v":0},{"$f":"L91*Inputs!L138","v":0},{"$f":"M91*Inputs!M138","v":0},{"$f":"N91*Inputs!N138","v":0},{"$f":"O91*Inputs!O138","v":0},{"$f":"P91*Inputs!P138","v":0},{"$f":"Q91*Inputs!Q138","v":0}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H92*Inputs!H139","v":0},{"$f":"I92*Inputs!I139","v":0},{"$f":"J92*Inputs!J139","v":0},{"$f":"K92*Inputs!K139","v":0},{"$f":"L92*Inputs!L139","v":0},{"$f":"M92*Inputs!M139","v":0},{"$f":"N92*Inputs!N139","v":0},{"$f":"O92*Inputs!O139","v":0},{"$f":"P92*Inputs!P139","v":0},{"$f":"Q92*Inputs!Q139","v":0}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H93*Inputs!H140","v":0},{"$f":"I93*Inputs!I140","v":0},{"$f":"J93*Inputs!J140","v":0},{"$f":"K93*Inputs!K140","v":0},{"$f":"L93*Inputs!L140","v":0},{"$f":"M93*Inputs!M140","v":0},{"$f":"N93*Inputs!N140","v":0},{"$f":"O93*Inputs!O140","v":0},{"$f":"P93*Inputs!P140","v":0},{"$f":"Q93*Inputs!Q140","v":0}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H94*Inputs!H141","v":0},{"$f":"I94*Inputs!I141","v":0},{"$f":"J94*Inputs!J141","v":0},{"$f":"K94*Inputs!K141","v":0},{"$f":"L94*Inputs!L141","v":0},{"$f":"M94*Inputs!M141","v":0},{"$f":"N94*Inputs!N141","v":0},{"$f":"O94*Inputs!O141","v":0},{"$f":"P94*Inputs!P141","v":0},{"$f":"Q94*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H95*Inputs!H142","v":0},{"$f":"I95*Inputs!I142","v":0},{"$f":"J95*Inputs!J142","v":0},{"$f":"K95*Inputs!K142","v":0},{"$f":"L95*Inputs!L142","v":0},{"$f":"M95*Inputs!M142","v":0},{"$f":"N95*Inputs!N142","v":0},{"$f":"O95*Inputs!O142","v":0},{"$f":"P95*Inputs!P142","v":0},{"$f":"Q95*Inputs!Q142","v":0}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H96*Inputs!H143","v":0},{"$f":"I96*Inputs!I143","v":0},{"$f":"J96*Inputs!J143","v":0},{"$f":"K96*Inputs!K143","v":0},{"$f":"L96*Inputs!L143","v":0},{"$f":"M96*Inputs!M143","v":0},{"$f":"N96*Inputs!N143","v":0},{"$f":"O96*Inputs!O143","v":0},{"$f":"P96*Inputs!P143","v":0},{"$f":"Q96*Inputs!Q143","v":0}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H97*Inputs!H144","v":0},{"$f":"I97*Inputs!I144","v":0},{"$f":"J97*Inputs!J144","v":0},{"$f":"K97*Inputs!K144","v":0},{"$f":"L97*Inputs!L144","v":0},{"$f":"M97*Inputs!M144","v":0},{"$f":"N97*Inputs!N144","v":0},{"$f":"O97*Inputs!O144","v":0},{"$f":"P97*Inputs!P144","v":0},{"$f":"Q97*Inputs!Q144","v":0}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H98*Inputs!H145","v":0},{"$f":"I98*Inputs!I145","v":0},{"$f":"J98*Inputs!J145","v":0},{"$f":"K98*Inputs!K145","v":0},{"$f":"L98*Inputs!L145","v":0},{"$f":"M98*Inputs!M145","v":0},{"$f":"N98*Inputs!N145","v":0},{"$f":"O98*Inputs!O145","v":0},{"$f":"P98*Inputs!P145","v":0},{"$f":"Q98*Inputs!Q145","v":0}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H99*Inputs!H146","v":0},{"$f":"I99*Inputs!I146","v":0},{"$f":"J99*Inputs!J146","v":0},{"$f":"K99*Inputs!K146","v":0},{"$f":"L99*Inputs!L146","v":0},{"$f":"M99*Inputs!M146","v":0},{"$f":"N99*Inputs!N146","v":0},{"$f":"O99*Inputs!O146","v":0},{"$f":"P99*Inputs!P146","v":0},{"$f":"Q99*Inputs!Q146","v":0}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H100*Inputs!H147","v":0},{"$f":"I100*Inputs!I147","v":0},{"$f":"J100*Inputs!J147","v":0},{"$f":"K100*Inputs!K147","v":0},{"$f":"L100*Inputs!L147","v":0},{"$f":"M100*Inputs!M147","v":0},{"$f":"N100*Inputs!N147","v":0},{"$f":"O100*Inputs!O147","v":0},{"$f":"P100*Inputs!P147","v":0},{"$f":"Q100*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H101*Inputs!H148","v":0},{"$f":"I101*Inputs!I148","v":0},{"$f":"J101*Inputs!J148","v":0},{"$f":"K101*Inputs!K148","v":0},{"$f":"L101*Inputs!L148","v":0},{"$f":"M101*Inputs!M148","v":0},{"$f":"N101*Inputs!N148","v":0},{"$f":"O101*Inputs!O148","v":0},{"$f":"P101*Inputs!P148","v":0},{"$f":"Q101*Inputs!Q148","v":0}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H102*Inputs!H149","v":0},{"$f":"I102*Inputs!I149","v":0},{"$f":"J102*Inputs!J149","v":0},{"$f":"K102*Inputs!K149","v":0},{"$f":"L102*Inputs!L149","v":0},{"$f":"M102*Inputs!M149","v":0},{"$f":"N102*Inputs!N149","v":0},{"$f":"O102*Inputs!O149","v":0},{"$f":"P102*Inputs!P149","v":0},{"$f":"Q102*Inputs!Q149","v":0}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H103*Inputs!H150","v":0},{"$f":"I103*Inputs!I150","v":0},{"$f":"J103*Inputs!J150","v":0},{"$f":"K103*Inputs!K150","v":0},{"$f":"L103*Inputs!L150","v":0},{"$f":"M103*Inputs!M150","v":0},{"$f":"N103*Inputs!N150","v":0},{"$f":"O103*Inputs!O150","v":0},{"$f":"P103*Inputs!P150","v":0},{"$f":"Q103*Inputs!Q150","v":0}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H104*Inputs!H151","v":0},{"$f":"I104*Inputs!I151","v":0},{"$f":"J104*Inputs!J151","v":0},{"$f":"K104*Inputs!K151","v":0},{"$f":"L104*Inputs!L151","v":0},{"$f":"M104*Inputs!M151","v":0},{"$f":"N104*Inputs!N151","v":0},{"$f":"O104*Inputs!O151","v":0},{"$f":"P104*Inputs!P151","v":0},{"$f":"Q104*Inputs!Q151","v":0}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H105*Inputs!H152","v":0},{"$f":"I105*Inputs!I152","v":0},{"$f":"J105*Inputs!J152","v":0},{"$f":"K105*Inputs!K152","v":0},{"$f":"L105*Inputs!L152","v":0},{"$f":"M105*Inputs!M152","v":0},{"$f":"N105*Inputs!N152","v":0},{"$f":"O105*Inputs!O152","v":0},{"$f":"P105*Inputs!P152","v":0},{"$f":"Q105*Inputs!Q152","v":0}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H106*Inputs!H153","v":0},{"$f":"I106*Inputs!I153","v":0},{"$f":"J106*Inputs!J153","v":0},{"$f":"K106*Inputs!K153","v":0},{"$f":"L106*Inputs!L153","v":0},{"$f":"M106*Inputs!M153","v":0},{"$f":"N106*Inputs!N153","v":0},{"$f":"O106*Inputs!O153","v":0},{"$f":"P106*Inputs!P153","v":0},{"$f":"Q106*Inputs!Q153","v":0}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H107*Inputs!H154","v":0},{"$f":"I107*Inputs!I154","v":0},{"$f":"J107*Inputs!J154","v":0},{"$f":"K107*Inputs!K154","v":0},{"$f":"L107*Inputs!L154","v":0},{"$f":"M107*Inputs!M154","v":0},{"$f":"N107*Inputs!N154","v":0},{"$f":"O107*Inputs!O154","v":0},{"$f":"P107*Inputs!P154","v":0},{"$f":"Q107*Inputs!Q154","v":0}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H108*Inputs!H155","v":0},{"$f":"I108*Inputs!I155","v":0},{"$f":"J108*Inputs!J155","v":0},{"$f":"K108*Inputs!K155","v":0},{"$f":"L108*Inputs!L155","v":0},{"$f":"M108*Inputs!M155","v":0},{"$f":"N108*Inputs!N155","v":0},{"$f":"O108*Inputs!O155","v":0},{"$f":"P108*Inputs!P155","v":0},{"$f":"Q108*Inputs!Q155","v":0}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H109*Inputs!H156","v":0},{"$f":"I109*Inputs!I156","v":0},{"$f":"J109*Inputs!J156","v":0},{"$f":"K109*Inputs!K156","v":0},{"$f":"L109*Inputs!L156","v":0},{"$f":"M109*Inputs!M156","v":0},{"$f":"N109*Inputs!N156","v":0},{"$f":"O109*Inputs!O156","v":0},{"$f":"P109*Inputs!P156","v":0},{"$f":"Q109*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H110*Inputs!H157","v":0},{"$f":"I110*Inputs!I157","v":0},{"$f":"J110*Inputs!J157","v":0},{"$f":"K110*Inputs!K157","v":0},{"$f":"L110*Inputs!L157","v":0},{"$f":"M110*Inputs!M157","v":0},{"$f":"N110*Inputs!N157","v":0},{"$f":"O110*Inputs!O157","v":0},{"$f":"P110*Inputs!P157","v":0},{"$f":"Q110*Inputs!Q157","v":0}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H111*Inputs!H158","v":0},{"$f":"I111*Inputs!I158","v":0},{"$f":"J111*Inputs!J158","v":0},{"$f":"K111*Inputs!K158","v":0},{"$f":"L111*Inputs!L158","v":0},{"$f":"M111*Inputs!M158","v":0},{"$f":"N111*Inputs!N158","v":0},{"$f":"O111*Inputs!O158","v":0},{"$f":"P111*Inputs!P158","v":0},{"$f":"Q111*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H112*Inputs!H159","v":0},{"$f":"I112*Inputs!I159","v":0},{"$f":"J112*Inputs!J159","v":0},{"$f":"K112*Inputs!K159","v":0},{"$f":"L112*Inputs!L159","v":0},{"$f":"M112*Inputs!M159","v":0},{"$f":"N112*Inputs!N159","v":0},{"$f":"O112*Inputs!O159","v":0},{"$f":"P112*Inputs!P159","v":0},{"$f":"Q112*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H113*Inputs!H160","v":0},{"$f":"I113*Inputs!I160","v":0},{"$f":"J113*Inputs!J160","v":0},{"$f":"K113*Inputs!K160","v":0},{"$f":"L113*Inputs!L160","v":0},{"$f":"M113*Inputs!M160","v":0},{"$f":"N113*Inputs!N160","v":0},{"$f":"O113*Inputs!O160","v":0},{"$f":"P113*Inputs!P160","v":0},{"$f":"Q113*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H114*Inputs!H161","v":0},{"$f":"I114*Inputs!I161","v":0},{"$f":"J114*Inputs!J161","v":0},{"$f":"K114*Inputs!K161","v":0},{"$f":"L114*Inputs!L161","v":0},{"$f":"M114*Inputs!M161","v":0},{"$f":"N114*Inputs!N161","v":0},{"$f":"O114*Inputs!O161","v":0},{"$f":"P114*Inputs!P161","v":0},{"$f":"Q114*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H115*Inputs!H162","v":0},{"$f":"I115*Inputs!I162","v":0},{"$f":"J115*Inputs!J162","v":0},{"$f":"K115*Inputs!K162","v":0},{"$f":"L115*Inputs!L162","v":0},{"$f":"M115*Inputs!M162","v":0},{"$f":"N115*Inputs!N162","v":0},{"$f":"O115*Inputs!O162","v":0},{"$f":"P115*Inputs!P162","v":0},{"$f":"Q115*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H116*Inputs!H163","v":0},{"$f":"I116*Inputs!I163","v":0},{"$f":"J116*Inputs!J163","v":0},{"$f":"K116*Inputs!K163","v":0},{"$f":"L116*Inputs!L163","v":0},{"$f":"M116*Inputs!M163","v":0},{"$f":"N116*Inputs!N163","v":0},{"$f":"O116*Inputs!O163","v":0},{"$f":"P116*Inputs!P163","v":0},{"$f":"Q116*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H117*Inputs!H164","v":0},{"$f":"I117*Inputs!I164","v":0},{"$f":"J117*Inputs!J164","v":0},{"$f":"K117*Inputs!K164","v":0},{"$f":"L117*Inputs!L164","v":0},{"$f":"M117*Inputs!M164","v":0},{"$f":"N117*Inputs!N164","v":0},{"$f":"O117*Inputs!O164","v":0},{"$f":"P117*Inputs!P164","v":0},{"$f":"Q117*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H118*Inputs!H165","v":0},{"$f":"I118*Inputs!I165","v":0},{"$f":"J118*Inputs!J165","v":0},{"$f":"K118*Inputs!K165","v":0},{"$f":"L118*Inputs!L165","v":0},{"$f":"M118*Inputs!M165","v":0},{"$f":"N118*Inputs!N165","v":0},{"$f":"O118*Inputs!O165","v":0},{"$f":"P118*Inputs!P165","v":0},{"$f":"Q118*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H119*Inputs!H166","v":0},{"$f":"I119*Inputs!I166","v":0},{"$f":"J119*Inputs!J166","v":0},{"$f":"K119*Inputs!K166","v":0},{"$f":"L119*Inputs!L166","v":0},{"$f":"M119*Inputs!M166","v":0},{"$f":"N119*Inputs!N166","v":0},{"$f":"O119*Inputs!O166","v":0},{"$f":"P119*Inputs!P166","v":0},{"$f":"Q119*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H120*Inputs!H167","v":0},{"$f":"I120*Inputs!I167","v":0},{"$f":"J120*Inputs!J167","v":0},{"$f":"K120*Inputs!K167","v":0},{"$f":"L120*Inputs!L167","v":0},{"$f":"M120*Inputs!M167","v":0},{"$f":"N120*Inputs!N167","v":0},{"$f":"O120*Inputs!O167","v":0},{"$f":"P120*Inputs!P167","v":0},{"$f":"Q120*Inputs!Q167","v":0}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H121*Inputs!H168","v":0},{"$f":"I121*Inputs!I168","v":0},{"$f":"J121*Inputs!J168","v":0},{"$f":"K121*Inputs!K168","v":0},{"$f":"L121*Inputs!L168","v":0},{"$f":"M121*Inputs!M168","v":0},{"$f":"N121*Inputs!N168","v":0},{"$f":"O121*Inputs!O168","v":0},{"$f":"P121*Inputs!P168","v":0},{"$f":"Q121*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H122*Inputs!H169","v":0},{"$f":"I122*Inputs!I169","v":0},{"$f":"J122*Inputs!J169","v":0},{"$f":"K122*Inputs!K169","v":0},{"$f":"L122*Inputs!L169","v":0},{"$f":"M122*Inputs!M169","v":0},{"$f":"N122*Inputs!N169","v":0},{"$f":"O122*Inputs!O169","v":0},{"$f":"P122*Inputs!P169","v":0},{"$f":"Q122*Inputs!Q169","v":0}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H123*Inputs!H170","v":0},{"$f":"I123*Inputs!I170","v":0},{"$f":"J123*Inputs!J170","v":0},{"$f":"K123*Inputs!K170","v":0},{"$f":"L123*Inputs!L170","v":0},{"$f":"M123*Inputs!M170","v":0},{"$f":"N123*Inputs!N170","v":0},{"$f":"O123*Inputs!O170","v":0},{"$f":"P123*Inputs!P170","v":0},{"$f":"Q123*Inputs!Q170","v":0}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H124*Inputs!H171","v":0},{"$f":"I124*Inputs!I171","v":0},{"$f":"J124*Inputs!J171","v":0},{"$f":"K124*Inputs!K171","v":0},{"$f":"L124*Inputs!L171","v":0},{"$f":"M124*Inputs!M171","v":0},{"$f":"N124*Inputs!N171","v":0},{"$f":"O124*Inputs!O171","v":0},{"$f":"P124*Inputs!P171","v":0},{"$f":"Q124*Inputs!Q171","v":0}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H125*Inputs!H172","v":0},{"$f":"I125*Inputs!I172","v":0},{"$f":"J125*Inputs!J172","v":0},{"$f":"K125*Inputs!K172","v":0},{"$f":"L125*Inputs!L172","v":0},{"$f":"M125*Inputs!M172","v":0},{"$f":"N125*Inputs!N172","v":0},{"$f":"O125*Inputs!O172","v":0},{"$f":"P125*Inputs!P172","v":0},{"$f":"Q125*Inputs!Q172","v":0}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H126*Inputs!H173","v":0},{"$f":"I126*Inputs!I173","v":0},{"$f":"J126*Inputs!J173","v":0},{"$f":"K126*Inputs!K173","v":0},{"$f":"L126*Inputs!L173","v":0},{"$f":"M126*Inputs!M173","v":0},{"$f":"N126*Inputs!N173","v":0},{"$f":"O126*Inputs!O173","v":0},{"$f":"P126*Inputs!P173","v":0},{"$f":"Q126*Inputs!Q173","v":0}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H127*Inputs!H174","v":0},{"$f":"I127*Inputs!I174","v":0},{"$f":"J127*Inputs!J174","v":0},{"$f":"K127*Inputs!K174","v":0},{"$f":"L127*Inputs!L174","v":0},{"$f":"M127*Inputs!M174","v":0},{"$f":"N127*Inputs!N174","v":0},{"$f":"O127*Inputs!O174","v":0},{"$f":"P127*Inputs!P174","v":0},{"$f":"Q127*Inputs!Q174","v":0}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H128*Inputs!H175","v":0},{"$f":"I128*Inputs!I175","v":0},{"$f":"J128*Inputs!J175","v":0},{"$f":"K128*Inputs!K175","v":0},{"$f":"L128*Inputs!L175","v":0},{"$f":"M128*Inputs!M175","v":0},{"$f":"N128*Inputs!N175","v":0},{"$f":"O128*Inputs!O175","v":0},{"$f":"P128*Inputs!P175","v":0},{"$f":"Q128*Inputs!Q175","v":0}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H129*Inputs!H176","v":0},{"$f":"I129*Inputs!I176","v":0},{"$f":"J129*Inputs!J176","v":0},{"$f":"K129*Inputs!K176","v":0},{"$f":"L129*Inputs!L176","v":0},{"$f":"M129*Inputs!M176","v":0},{"$f":"N129*Inputs!N176","v":0},{"$f":"O129*Inputs!O176","v":0},{"$f":"P129*Inputs!P176","v":0},{"$f":"Q129*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H130*Inputs!H177","v":0},{"$f":"I130*Inputs!I177","v":0},{"$f":"J130*Inputs!J177","v":0},{"$f":"K130*Inputs!K177","v":0},{"$f":"L130*Inputs!L177","v":0},{"$f":"M130*Inputs!M177","v":0},{"$f":"N130*Inputs!N177","v":0},{"$f":"O130*Inputs!O177","v":0},{"$f":"P130*Inputs!P177","v":0},{"$f":"Q130*Inputs!Q177","v":0}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H131*Inputs!H178","v":0},{"$f":"I131*Inputs!I178","v":0},{"$f":"J131*Inputs!J178","v":0},{"$f":"K131*Inputs!K178","v":0},{"$f":"L131*Inputs!L178","v":0},{"$f":"M131*Inputs!M178","v":0},{"$f":"N131*Inputs!N178","v":0},{"$f":"O131*Inputs!O178","v":0},{"$f":"P131*Inputs!P178","v":0},{"$f":"Q131*Inputs!Q178","v":0}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H132*Inputs!H179","v":0},{"$f":"I132*Inputs!I179","v":0},{"$f":"J132*Inputs!J179","v":0},{"$f":"K132*Inputs!K179","v":0},{"$f":"L132*Inputs!L179","v":0},{"$f":"M132*Inputs!M179","v":0},{"$f":"N132*Inputs!N179","v":0},{"$f":"O132*Inputs!O179","v":0},{"$f":"P132*Inputs!P179","v":0},{"$f":"Q132*Inputs!Q179","v":0}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H133*Inputs!H180","v":0},{"$f":"I133*Inputs!I180","v":0},{"$f":"J133*Inputs!J180","v":0},{"$f":"K133*Inputs!K180","v":0},{"$f":"L133*Inputs!L180","v":0},{"$f":"M133*Inputs!M180","v":0},{"$f":"N133*Inputs!N180","v":0},{"$f":"O133*Inputs!O180","v":0},{"$f":"P133*Inputs!P180","v":0},{"$f":"Q133*Inputs!Q180","v":0}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H134*Inputs!H181","v":0},{"$f":"I134*Inputs!I181","v":0},{"$f":"J134*Inputs!J181","v":0},{"$f":"K134*Inputs!K181","v":0},{"$f":"L134*Inputs!L181","v":0},{"$f":"M134*Inputs!M181","v":0},{"$f":"N134*Inputs!N181","v":0},{"$f":"O134*Inputs!O181","v":0},{"$f":"P134*Inputs!P181","v":0},{"$f":"Q134*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H135*Inputs!H182","v":0},{"$f":"I135*Inputs!I182","v":0},{"$f":"J135*Inputs!J182","v":0},{"$f":"K135*Inputs!K182","v":0},{"$f":"L135*Inputs!L182","v":0},{"$f":"M135*Inputs!M182","v":0},{"$f":"N135*Inputs!N182","v":0},{"$f":"O135*Inputs!O182","v":0},{"$f":"P135*Inputs!P182","v":0},{"$f":"Q135*Inputs!Q182","v":0}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H136*Inputs!H183","v":0},{"$f":"I136*Inputs!I183","v":0},{"$f":"J136*Inputs!J183","v":0},{"$f":"K136*Inputs!K183","v":0},{"$f":"L136*Inputs!L183","v":0},{"$f":"M136*Inputs!M183","v":0},{"$f":"N136*Inputs!N183","v":0},{"$f":"O136*Inputs!O183","v":0},{"$f":"P136*Inputs!P183","v":0},{"$f":"Q136*Inputs!Q183","v":0}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H137*Inputs!H184","v":0},{"$f":"I137*Inputs!I184","v":0},{"$f":"J137*Inputs!J184","v":0},{"$f":"K137*Inputs!K184","v":0},{"$f":"L137*Inputs!L184","v":0},{"$f":"M137*Inputs!M184","v":0},{"$f":"N137*Inputs!N184","v":0},{"$f":"O137*Inputs!O184","v":0},{"$f":"P137*Inputs!P184","v":0},{"$f":"Q137*Inputs!Q184","v":0}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H138*Inputs!H185","v":0},{"$f":"I138*Inputs!I185","v":0},{"$f":"J138*Inputs!J185","v":0},{"$f":"K138*Inputs!K185","v":0},{"$f":"L138*Inputs!L185","v":0},{"$f":"M138*Inputs!M185","v":0},{"$f":"N138*Inputs!N185","v":0},{"$f":"O138*Inputs!O185","v":0},{"$f":"P138*Inputs!P185","v":0},{"$f":"Q138*Inputs!Q185","v":0}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H139*Inputs!H186","v":0},{"$f":"I139*Inputs!I186","v":0},{"$f":"J139*Inputs!J186","v":0},{"$f":"K139*Inputs!K186","v":0},{"$f":"L139*Inputs!L186","v":0},{"$f":"M139*Inputs!M186","v":0},{"$f":"N139*Inputs!N186","v":0},{"$f":"O139*Inputs!O186","v":0},{"$f":"P139*Inputs!P186","v":0},{"$f":"Q139*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H140*Inputs!H187","v":0},{"$f":"I140*Inputs!I187","v":0},{"$f":"J140*Inputs!J187","v":0},{"$f":"K140*Inputs!K187","v":0},{"$f":"L140*Inputs!L187","v":0},{"$f":"M140*Inputs!M187","v":0},{"$f":"N140*Inputs!N187","v":0},{"$f":"O140*Inputs!O187","v":0},{"$f":"P140*Inputs!P187","v":0},{"$f":"Q140*Inputs!Q187","v":0}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H141*Inputs!H188","v":0},{"$f":"I141*Inputs!I188","v":0},{"$f":"J141*Inputs!J188","v":0},{"$f":"K141*Inputs!K188","v":0},{"$f":"L141*Inputs!L188","v":0},{"$f":"M141*Inputs!M188","v":0},{"$f":"N141*Inputs!N188","v":0},{"$f":"O141*Inputs!O188","v":0},{"$f":"P141*Inputs!P188","v":0},{"$f":"Q141*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H142*Inputs!H189","v":0},{"$f":"I142*Inputs!I189","v":0},{"$f":"J142*Inputs!J189","v":0},{"$f":"K142*Inputs!K189","v":0},{"$f":"L142*Inputs!L189","v":0},{"$f":"M142*Inputs!M189","v":0},{"$f":"N142*Inputs!N189","v":0},{"$f":"O142*Inputs!O189","v":0},{"$f":"P142*Inputs!P189","v":0},{"$f":"Q142*Inputs!Q189","v":0}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H143*Inputs!H190","v":0},{"$f":"I143*Inputs!I190","v":0},{"$f":"J143*Inputs!J190","v":0},{"$f":"K143*Inputs!K190","v":0},{"$f":"L143*Inputs!L190","v":0},{"$f":"M143*Inputs!M190","v":0},{"$f":"N143*Inputs!N190","v":0},{"$f":"O143*Inputs!O190","v":0},{"$f":"P143*Inputs!P190","v":0},{"$f":"Q143*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H144*Inputs!H191","v":0},{"$f":"I144*Inputs!I191","v":0},{"$f":"J144*Inputs!J191","v":0},{"$f":"K144*Inputs!K191","v":0},{"$f":"L144*Inputs!L191","v":0},{"$f":"M144*Inputs!M191","v":0},{"$f":"N144*Inputs!N191","v":0},{"$f":"O144*Inputs!O191","v":0},{"$f":"P144*Inputs!P191","v":0},{"$f":"Q144*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H145*Inputs!H192","v":0},{"$f":"I145*Inputs!I192","v":0},{"$f":"J145*Inputs!J192","v":0},{"$f":"K145*Inputs!K192","v":0},{"$f":"L145*Inputs!L192","v":0},{"$f":"M145*Inputs!M192","v":0},{"$f":"N145*Inputs!N192","v":0},{"$f":"O145*Inputs!O192","v":0},{"$f":"P145*Inputs!P192","v":0},{"$f":"Q145*Inputs!Q192","v":0}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H146*Inputs!H193","v":0},{"$f":"I146*Inputs!I193","v":0},{"$f":"J146*Inputs!J193","v":0},{"$f":"K146*Inputs!K193","v":0},{"$f":"L146*Inputs!L193","v":0},{"$f":"M146*Inputs!M193","v":0},{"$f":"N146*Inputs!N193","v":0},{"$f":"O146*Inputs!O193","v":0},{"$f":"P146*Inputs!P193","v":0},{"$f":"Q146*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H147*Inputs!H194","v":0},{"$f":"I147*Inputs!I194","v":0},{"$f":"J147*Inputs!J194","v":0},{"$f":"K147*Inputs!K194","v":0},{"$f":"L147*Inputs!L194","v":0},{"$f":"M147*Inputs!M194","v":0},{"$f":"N147*Inputs!N194","v":0},{"$f":"O147*Inputs!O194","v":0},{"$f":"P147*Inputs!P194","v":0},{"$f":"Q147*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H148*Inputs!H195","v":0},{"$f":"I148*Inputs!I195","v":0},{"$f":"J148*Inputs!J195","v":0},{"$f":"K148*Inputs!K195","v":0},{"$f":"L148*Inputs!L195","v":0},{"$f":"M148*Inputs!M195","v":0},{"$f":"N148*Inputs!N195","v":0},{"$f":"O148*Inputs!O195","v":0},{"$f":"P148*Inputs!P195","v":0},{"$f":"Q148*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H149*Inputs!H196","v":0},{"$f":"I149*Inputs!I196","v":0},{"$f":"J149*Inputs!J196","v":0},{"$f":"K149*Inputs!K196","v":0},{"$f":"L149*Inputs!L196","v":0},{"$f":"M149*Inputs!M196","v":0},{"$f":"N149*Inputs!N196","v":0},{"$f":"O149*Inputs!O196","v":0},{"$f":"P149*Inputs!P196","v":0},{"$f":"Q149*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H150*Inputs!H197","v":0},{"$f":"I150*Inputs!I197","v":0},{"$f":"J150*Inputs!J197","v":0},{"$f":"K150*Inputs!K197","v":0},{"$f":"L150*Inputs!L197","v":0},{"$f":"M150*Inputs!M197","v":0},{"$f":"N150*Inputs!N197","v":0},{"$f":"O150*Inputs!O197","v":0},{"$f":"P150*Inputs!P197","v":0},{"$f":"Q150*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H151*Inputs!H198","v":0},{"$f":"I151*Inputs!I198","v":0},{"$f":"J151*Inputs!J198","v":0},{"$f":"K151*Inputs!K198","v":0},{"$f":"L151*Inputs!L198","v":0},{"$f":"M151*Inputs!M198","v":0},{"$f":"N151*Inputs!N198","v":0},{"$f":"O151*Inputs!O198","v":0},{"$f":"P151*Inputs!P198","v":0},{"$f":"Q151*Inputs!Q198","v":0}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H152*Inputs!H199","v":0},{"$f":"I152*Inputs!I199","v":0},{"$f":"J152*Inputs!J199","v":0},{"$f":"K152*Inputs!K199","v":0},{"$f":"L152*Inputs!L199","v":0},{"$f":"M152*Inputs!M199","v":0},{"$f":"N152*Inputs!N199","v":0},{"$f":"O152*Inputs!O199","v":0},{"$f":"P152*Inputs!P199","v":0},{"$f":"Q152*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H153*Inputs!H200","v":0},{"$f":"I153*Inputs!I200","v":0},{"$f":"J153*Inputs!J200","v":0},{"$f":"K153*Inputs!K200","v":0},{"$f":"L153*Inputs!L200","v":0},{"$f":"M153*Inputs!M200","v":0},{"$f":"N153*Inputs!N200","v":0},{"$f":"O153*Inputs!O200","v":0},{"$f":"P153*Inputs!P200","v":0},{"$f":"Q153*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H154*Inputs!H201","v":0},{"$f":"I154*Inputs!I201","v":0},{"$f":"J154*Inputs!J201","v":0},{"$f":"K154*Inputs!K201","v":0},{"$f":"L154*Inputs!L201","v":0},{"$f":"M154*Inputs!M201","v":0},{"$f":"N154*Inputs!N201","v":0},{"$f":"O154*Inputs!O201","v":0},{"$f":"P154*Inputs!P201","v":0},{"$f":"Q154*Inputs!Q201","v":0}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H155*Inputs!H202","v":0},{"$f":"I155*Inputs!I202","v":0},{"$f":"J155*Inputs!J202","v":0},{"$f":"K155*Inputs!K202","v":0},{"$f":"L155*Inputs!L202","v":0},{"$f":"M155*Inputs!M202","v":0},{"$f":"N155*Inputs!N202","v":0},{"$f":"O155*Inputs!O202","v":0},{"$f":"P155*Inputs!P202","v":0},{"$f":"Q155*Inputs!Q202","v":0}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H156*Inputs!H203","v":0},{"$f":"I156*Inputs!I203","v":0},{"$f":"J156*Inputs!J203","v":0},{"$f":"K156*Inputs!K203","v":0},{"$f":"L156*Inputs!L203","v":0},{"$f":"M156*Inputs!M203","v":0},{"$f":"N156*Inputs!N203","v":0},{"$f":"O156*Inputs!O203","v":0},{"$f":"P156*Inputs!P203","v":0},{"$f":"Q156*Inputs!Q203","v":0}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H157*Inputs!H204","v":0},{"$f":"I157*Inputs!I204","v":0},{"$f":"J157*Inputs!J204","v":0},{"$f":"K157*Inputs!K204","v":0},{"$f":"L157*Inputs!L204","v":0},{"$f":"M157*Inputs!M204","v":0},{"$f":"N157*Inputs!N204","v":0},{"$f":"O157*Inputs!O204","v":0},{"$f":"P157*Inputs!P204","v":0},{"$f":"Q157*Inputs!Q204","v":0}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H158*Inputs!H205","v":0},{"$f":"I158*Inputs!I205","v":0},{"$f":"J158*Inputs!J205","v":0},{"$f":"K158*Inputs!K205","v":0},{"$f":"L158*Inputs!L205","v":0},{"$f":"M158*Inputs!M205","v":0},{"$f":"N158*Inputs!N205","v":0},{"$f":"O158*Inputs!O205","v":0},{"$f":"P158*Inputs!P205","v":0},{"$f":"Q158*Inputs!Q205","v":0}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H159*Inputs!H206","v":0},{"$f":"I159*Inputs!I206","v":0},{"$f":"J159*Inputs!J206","v":0},{"$f":"K159*Inputs!K206","v":0},{"$f":"L159*Inputs!L206","v":0},{"$f":"M159*Inputs!M206","v":0},{"$f":"N159*Inputs!N206","v":0},{"$f":"O159*Inputs!O206","v":0},{"$f":"P159*Inputs!P206","v":0},{"$f":"Q159*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H160*Inputs!H207","v":0},{"$f":"I160*Inputs!I207","v":0},{"$f":"J160*Inputs!J207","v":0},{"$f":"K160*Inputs!K207","v":0},{"$f":"L160*Inputs!L207","v":0},{"$f":"M160*Inputs!M207","v":0},{"$f":"N160*Inputs!N207","v":0},{"$f":"O160*Inputs!O207","v":0},{"$f":"P160*Inputs!P207","v":0},{"$f":"Q160*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H161*Inputs!H208","v":0},{"$f":"I161*Inputs!I208","v":0},{"$f":"J161*Inputs!J208","v":0},{"$f":"K161*Inputs!K208","v":0},{"$f":"L161*Inputs!L208","v":0},{"$f":"M161*Inputs!M208","v":0},{"$f":"N161*Inputs!N208","v":0},{"$f":"O161*Inputs!O208","v":0},{"$f":"P161*Inputs!P208","v":0},{"$f":"Q161*Inputs!Q208","v":0}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H162*Inputs!H209","v":0},{"$f":"I162*Inputs!I209","v":0},{"$f":"J162*Inputs!J209","v":0},{"$f":"K162*Inputs!K209","v":0},{"$f":"L162*Inputs!L209","v":0},{"$f":"M162*Inputs!M209","v":0},{"$f":"N162*Inputs!N209","v":0},{"$f":"O162*Inputs!O209","v":0},{"$f":"P162*Inputs!P209","v":0},{"$f":"Q162*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H163*Inputs!H210","v":0},{"$f":"I163*Inputs!I210","v":0},{"$f":"J163*Inputs!J210","v":0},{"$f":"K163*Inputs!K210","v":0},{"$f":"L163*Inputs!L210","v":0},{"$f":"M163*Inputs!M210","v":0},{"$f":"N163*Inputs!N210","v":0},{"$f":"O163*Inputs!O210","v":0},{"$f":"P163*Inputs!P210","v":0},{"$f":"Q163*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H164*Inputs!H211","v":0},{"$f":"I164*Inputs!I211","v":0},{"$f":"J164*Inputs!J211","v":0},{"$f":"K164*Inputs!K211","v":0},{"$f":"L164*Inputs!L211","v":0},{"$f":"M164*Inputs!M211","v":0},{"$f":"N164*Inputs!N211","v":0},{"$f":"O164*Inputs!O211","v":0},{"$f":"P164*Inputs!P211","v":0},{"$f":"Q164*Inputs!Q211","v":0}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H165*Inputs!H212","v":0},{"$f":"I165*Inputs!I212","v":0},{"$f":"J165*Inputs!J212","v":0},{"$f":"K165*Inputs!K212","v":0},{"$f":"L165*Inputs!L212","v":0},{"$f":"M165*Inputs!M212","v":0},{"$f":"N165*Inputs!N212","v":0},{"$f":"O165*Inputs!O212","v":0},{"$f":"P165*Inputs!P212","v":0},{"$f":"Q165*Inputs!Q212","v":0}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H166*Inputs!H213","v":0},{"$f":"I166*Inputs!I213","v":0},{"$f":"J166*Inputs!J213","v":0},{"$f":"K166*Inputs!K213","v":0},{"$f":"L166*Inputs!L213","v":0},{"$f":"M166*Inputs!M213","v":0},{"$f":"N166*Inputs!N213","v":0},{"$f":"O166*Inputs!O213","v":0},{"$f":"P166*Inputs!P213","v":0},{"$f":"Q166*Inputs!Q213","v":0}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H167*Inputs!H214","v":0},{"$f":"I167*Inputs!I214","v":0},{"$f":"J167*Inputs!J214","v":0},{"$f":"K167*Inputs!K214","v":0},{"$f":"L167*Inputs!L214","v":0},{"$f":"M167*Inputs!M214","v":0},{"$f":"N167*Inputs!N214","v":0},{"$f":"O167*Inputs!O214","v":0},{"$f":"P167*Inputs!P214","v":0},{"$f":"Q167*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H168*Inputs!H215","v":0},{"$f":"I168*Inputs!I215","v":0},{"$f":"J168*Inputs!J215","v":0},{"$f":"K168*Inputs!K215","v":0},{"$f":"L168*Inputs!L215","v":0},{"$f":"M168*Inputs!M215","v":0},{"$f":"N168*Inputs!N215","v":0},{"$f":"O168*Inputs!O215","v":0},{"$f":"P168*Inputs!P215","v":0},{"$f":"Q168*Inputs!Q215","v":0}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H169*Inputs!H216","v":0},{"$f":"I169*Inputs!I216","v":0},{"$f":"J169*Inputs!J216","v":0},{"$f":"K169*Inputs!K216","v":0},{"$f":"L169*Inputs!L216","v":0},{"$f":"M169*Inputs!M216","v":0},{"$f":"N169*Inputs!N216","v":0},{"$f":"O169*Inputs!O216","v":0},{"$f":"P169*Inputs!P216","v":0},{"$f":"Q169*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H170*Inputs!H217","v":0},{"$f":"I170*Inputs!I217","v":0},{"$f":"J170*Inputs!J217","v":0},{"$f":"K170*Inputs!K217","v":0},{"$f":"L170*Inputs!L217","v":0},{"$f":"M170*Inputs!M217","v":0},{"$f":"N170*Inputs!N217","v":0},{"$f":"O170*Inputs!O217","v":0},{"$f":"P170*Inputs!P217","v":0},{"$f":"Q170*Inputs!Q217","v":0}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H171*Inputs!H218","v":0},{"$f":"I171*Inputs!I218","v":0},{"$f":"J171*Inputs!J218","v":0},{"$f":"K171*Inputs!K218","v":0},{"$f":"L171*Inputs!L218","v":0},{"$f":"M171*Inputs!M218","v":0},{"$f":"N171*Inputs!N218","v":0},{"$f":"O171*Inputs!O218","v":0},{"$f":"P171*Inputs!P218","v":0},{"$f":"Q171*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H172*Inputs!H219","v":0},{"$f":"I172*Inputs!I219","v":0},{"$f":"J172*Inputs!J219","v":0},{"$f":"K172*Inputs!K219","v":0},{"$f":"L172*Inputs!L219","v":0},{"$f":"M172*Inputs!M219","v":0},{"$f":"N172*Inputs!N219","v":0},{"$f":"O172*Inputs!O219","v":0},{"$f":"P172*Inputs!P219","v":0},{"$f":"Q172*Inputs!Q219","v":0}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H173*Inputs!H220","v":0},{"$f":"I173*Inputs!I220","v":0},{"$f":"J173*Inputs!J220","v":0},{"$f":"K173*Inputs!K220","v":0},{"$f":"L173*Inputs!L220","v":0},{"$f":"M173*Inputs!M220","v":0},{"$f":"N173*Inputs!N220","v":0},{"$f":"O173*Inputs!O220","v":0},{"$f":"P173*Inputs!P220","v":0},{"$f":"Q173*Inputs!Q220","v":0}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H174*Inputs!H221","v":0},{"$f":"I174*Inputs!I221","v":0},{"$f":"J174*Inputs!J221","v":0},{"$f":"K174*Inputs!K221","v":0},{"$f":"L174*Inputs!L221","v":0},{"$f":"M174*Inputs!M221","v":0},{"$f":"N174*Inputs!N221","v":0},{"$f":"O174*Inputs!O221","v":0},{"$f":"P174*Inputs!P221","v":0},{"$f":"Q174*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H175*Inputs!H222","v":0},{"$f":"I175*Inputs!I222","v":0},{"$f":"J175*Inputs!J222","v":0},{"$f":"K175*Inputs!K222","v":0},{"$f":"L175*Inputs!L222","v":0},{"$f":"M175*Inputs!M222","v":0},{"$f":"N175*Inputs!N222","v":0},{"$f":"O175*Inputs!O222","v":0},{"$f":"P175*Inputs!P222","v":0},{"$f":"Q175*Inputs!Q222","v":0}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H176*Inputs!H223","v":0},{"$f":"I176*Inputs!I223","v":0},{"$f":"J176*Inputs!J223","v":0},{"$f":"K176*Inputs!K223","v":0},{"$f":"L176*Inputs!L223","v":0},{"$f":"M176*Inputs!M223","v":0},{"$f":"N176*Inputs!N223","v":0},{"$f":"O176*Inputs!O223","v":0},{"$f":"P176*Inputs!P223","v":0},{"$f":"Q176*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H177*Inputs!H224","v":0},{"$f":"I177*Inputs!I224","v":0},{"$f":"J177*Inputs!J224","v":0},{"$f":"K177*Inputs!K224","v":0},{"$f":"L177*Inputs!L224","v":0},{"$f":"M177*Inputs!M224","v":0},{"$f":"N177*Inputs!N224","v":0},{"$f":"O177*Inputs!O224","v":0},{"$f":"P177*Inputs!P224","v":0},{"$f":"Q177*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H178*Inputs!H225","v":0},{"$f":"I178*Inputs!I225","v":0},{"$f":"J178*Inputs!J225","v":0},{"$f":"K178*Inputs!K225","v":0},{"$f":"L178*Inputs!L225","v":0},{"$f":"M178*Inputs!M225","v":0},{"$f":"N178*Inputs!N225","v":0},{"$f":"O178*Inputs!O225","v":0},{"$f":"P178*Inputs!P225","v":0},{"$f":"Q178*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H179*Inputs!H226","v":0},{"$f":"I179*Inputs!I226","v":0},{"$f":"J179*Inputs!J226","v":0},{"$f":"K179*Inputs!K226","v":0},{"$f":"L179*Inputs!L226","v":0},{"$f":"M179*Inputs!M226","v":0},{"$f":"N179*Inputs!N226","v":0},{"$f":"O179*Inputs!O226","v":0},{"$f":"P179*Inputs!P226","v":0},{"$f":"Q179*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H180*Inputs!H227","v":0},{"$f":"I180*Inputs!I227","v":0},{"$f":"J180*Inputs!J227","v":0},{"$f":"K180*Inputs!K227","v":0},{"$f":"L180*Inputs!L227","v":0},{"$f":"M180*Inputs!M227","v":0},{"$f":"N180*Inputs!N227","v":0},{"$f":"O180*Inputs!O227","v":0},{"$f":"P180*Inputs!P227","v":0},{"$f":"Q180*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H181*Inputs!H228","v":0},{"$f":"I181*Inputs!I228","v":0},{"$f":"J181*Inputs!J228","v":0},{"$f":"K181*Inputs!K228","v":0},{"$f":"L181*Inputs!L228","v":0},{"$f":"M181*Inputs!M228","v":0},{"$f":"N181*Inputs!N228","v":0},{"$f":"O181*Inputs!O228","v":0},{"$f":"P181*Inputs!P228","v":0},{"$f":"Q181*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H182*Inputs!H229","v":0},{"$f":"I182*Inputs!I229","v":0},{"$f":"J182*Inputs!J229","v":0},{"$f":"K182*Inputs!K229","v":0},{"$f":"L182*Inputs!L229","v":0},{"$f":"M182*Inputs!M229","v":0},{"$f":"N182*Inputs!N229","v":0},{"$f":"O182*Inputs!O229","v":0},{"$f":"P182*Inputs!P229","v":0},{"$f":"Q182*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H183*Inputs!H230","v":0},{"$f":"I183*Inputs!I230","v":0},{"$f":"J183*Inputs!J230","v":0},{"$f":"K183*Inputs!K230","v":0},{"$f":"L183*Inputs!L230","v":0},{"$f":"M183*Inputs!M230","v":0},{"$f":"N183*Inputs!N230","v":0},{"$f":"O183*Inputs!O230","v":0},{"$f":"P183*Inputs!P230","v":0},{"$f":"Q183*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H184*Inputs!H231","v":0},{"$f":"I184*Inputs!I231","v":0},{"$f":"J184*Inputs!J231","v":0},{"$f":"K184*Inputs!K231","v":0},{"$f":"L184*Inputs!L231","v":0},{"$f":"M184*Inputs!M231","v":0},{"$f":"N184*Inputs!N231","v":0},{"$f":"O184*Inputs!O231","v":0},{"$f":"P184*Inputs!P231","v":0},{"$f":"Q184*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H185*Inputs!H232","v":0},{"$f":"I185*Inputs!I232","v":0},{"$f":"J185*Inputs!J232","v":0},{"$f":"K185*Inputs!K232","v":0},{"$f":"L185*Inputs!L232","v":0},{"$f":"M185*Inputs!M232","v":0},{"$f":"N185*Inputs!N232","v":0},{"$f":"O185*Inputs!O232","v":0},{"$f":"P185*Inputs!P232","v":0},{"$f":"Q185*Inputs!Q232","v":0}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H186*Inputs!H233","v":0},{"$f":"I186*Inputs!I233","v":0},{"$f":"J186*Inputs!J233","v":0},{"$f":"K186*Inputs!K233","v":0},{"$f":"L186*Inputs!L233","v":0},{"$f":"M186*Inputs!M233","v":0},{"$f":"N186*Inputs!N233","v":0},{"$f":"O186*Inputs!O233","v":0},{"$f":"P186*Inputs!P233","v":0},{"$f":"Q186*Inputs!Q233","v":0}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H187*Inputs!H234","v":0},{"$f":"I187*Inputs!I234","v":0},{"$f":"J187*Inputs!J234","v":0},{"$f":"K187*Inputs!K234","v":0},{"$f":"L187*Inputs!L234","v":0},{"$f":"M187*Inputs!M234","v":0},{"$f":"N187*Inputs!N234","v":0},{"$f":"O187*Inputs!O234","v":0},{"$f":"P187*Inputs!P234","v":0},{"$f":"Q187*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H188*Inputs!H235","v":0},{"$f":"I188*Inputs!I235","v":0},{"$f":"J188*Inputs!J235","v":0},{"$f":"K188*Inputs!K235","v":0},{"$f":"L188*Inputs!L235","v":0},{"$f":"M188*Inputs!M235","v":0},{"$f":"N188*Inputs!N235","v":0},{"$f":"O188*Inputs!O235","v":0},{"$f":"P188*Inputs!P235","v":0},{"$f":"Q188*Inputs!Q235","v":0}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H189*Inputs!H236","v":0},{"$f":"I189*Inputs!I236","v":0},{"$f":"J189*Inputs!J236","v":0},{"$f":"K189*Inputs!K236","v":0},{"$f":"L189*Inputs!L236","v":0},{"$f":"M189*Inputs!M236","v":0},{"$f":"N189*Inputs!N236","v":0},{"$f":"O189*Inputs!O236","v":0},{"$f":"P189*Inputs!P236","v":0},{"$f":"Q189*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H190*Inputs!H237","v":0},{"$f":"I190*Inputs!I237","v":0},{"$f":"J190*Inputs!J237","v":0},{"$f":"K190*Inputs!K237","v":0},{"$f":"L190*Inputs!L237","v":0},{"$f":"M190*Inputs!M237","v":0},{"$f":"N190*Inputs!N237","v":0},{"$f":"O190*Inputs!O237","v":0},{"$f":"P190*Inputs!P237","v":0},{"$f":"Q190*Inputs!Q237","v":0}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H191*Inputs!H238","v":0},{"$f":"I191*Inputs!I238","v":0},{"$f":"J191*Inputs!J238","v":0},{"$f":"K191*Inputs!K238","v":0},{"$f":"L191*Inputs!L238","v":0},{"$f":"M191*Inputs!M238","v":0},{"$f":"N191*Inputs!N238","v":0},{"$f":"O191*Inputs!O238","v":0},{"$f":"P191*Inputs!P238","v":0},{"$f":"Q191*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H192*Inputs!H239","v":0},{"$f":"I192*Inputs!I239","v":0},{"$f":"J192*Inputs!J239","v":0},{"$f":"K192*Inputs!K239","v":0},{"$f":"L192*Inputs!L239","v":0},{"$f":"M192*Inputs!M239","v":0},{"$f":"N192*Inputs!N239","v":0},{"$f":"O192*Inputs!O239","v":0},{"$f":"P192*Inputs!P239","v":0},{"$f":"Q192*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H193*Inputs!H240","v":0},{"$f":"I193*Inputs!I240","v":0},{"$f":"J193*Inputs!J240","v":0},{"$f":"K193*Inputs!K240","v":0},{"$f":"L193*Inputs!L240","v":0},{"$f":"M193*Inputs!M240","v":0},{"$f":"N193*Inputs!N240","v":0},{"$f":"O193*Inputs!O240","v":0},{"$f":"P193*Inputs!P240","v":0},{"$f":"Q193*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H194*Inputs!H241","v":0},{"$f":"I194*Inputs!I241","v":0},{"$f":"J194*Inputs!J241","v":0},{"$f":"K194*Inputs!K241","v":0},{"$f":"L194*Inputs!L241","v":0},{"$f":"M194*Inputs!M241","v":0},{"$f":"N194*Inputs!N241","v":0},{"$f":"O194*Inputs!O241","v":0},{"$f":"P194*Inputs!P241","v":0},{"$f":"Q194*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H195*Inputs!H242","v":0},{"$f":"I195*Inputs!I242","v":0},{"$f":"J195*Inputs!J242","v":0},{"$f":"K195*Inputs!K242","v":0},{"$f":"L195*Inputs!L242","v":0},{"$f":"M195*Inputs!M242","v":0},{"$f":"N195*Inputs!N242","v":0},{"$f":"O195*Inputs!O242","v":0},{"$f":"P195*Inputs!P242","v":0},{"$f":"Q195*Inputs!Q242","v":0}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H196*Inputs!H243","v":0},{"$f":"I196*Inputs!I243","v":0},{"$f":"J196*Inputs!J243","v":0},{"$f":"K196*Inputs!K243","v":0},{"$f":"L196*Inputs!L243","v":0},{"$f":"M196*Inputs!M243","v":0},{"$f":"N196*Inputs!N243","v":0},{"$f":"O196*Inputs!O243","v":0},{"$f":"P196*Inputs!P243","v":0},{"$f":"Q196*Inputs!Q243","v":0}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H197*Inputs!H244","v":0},{"$f":"I197*Inputs!I244","v":0},{"$f":"J197*Inputs!J244","v":0},{"$f":"K197*Inputs!K244","v":0},{"$f":"L197*Inputs!L244","v":0},{"$f":"M197*Inputs!M244","v":0},{"$f":"N197*Inputs!N244","v":0},{"$f":"O197*Inputs!O244","v":0},{"$f":"P197*Inputs!P244","v":0},{"$f":"Q197*Inputs!Q244","v":0}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H198*Inputs!H245","v":0},{"$f":"I198*Inputs!I245","v":0},{"$f":"J198*Inputs!J245","v":0},{"$f":"K198*Inputs!K245","v":0},{"$f":"L198*Inputs!L245","v":0},{"$f":"M198*Inputs!M245","v":0},{"$f":"N198*Inputs!N245","v":0},{"$f":"O198*Inputs!O245","v":0},{"$f":"P198*Inputs!P245","v":0},{"$f":"Q198*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H199*Inputs!H246","v":0},{"$f":"I199*Inputs!I246","v":0},{"$f":"J199*Inputs!J246","v":0},{"$f":"K199*Inputs!K246","v":0},{"$f":"L199*Inputs!L246","v":0},{"$f":"M199*Inputs!M246","v":0},{"$f":"N199*Inputs!N246","v":0},{"$f":"O199*Inputs!O246","v":0},{"$f":"P199*Inputs!P246","v":0},{"$f":"Q199*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H200*Inputs!H247","v":0},{"$f":"I200*Inputs!I247","v":0},{"$f":"J200*Inputs!J247","v":0},{"$f":"K200*Inputs!K247","v":0},{"$f":"L200*Inputs!L247","v":0},{"$f":"M200*Inputs!M247","v":0},{"$f":"N200*Inputs!N247","v":0},{"$f":"O200*Inputs!O247","v":0},{"$f":"P200*Inputs!P247","v":0},{"$f":"Q200*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H201*Inputs!H248","v":0},{"$f":"I201*Inputs!I248","v":0},{"$f":"J201*Inputs!J248","v":0},{"$f":"K201*Inputs!K248","v":0},{"$f":"L201*Inputs!L248","v":0},{"$f":"M201*Inputs!M248","v":0},{"$f":"N201*Inputs!N248","v":0},{"$f":"O201*Inputs!O248","v":0},{"$f":"P201*Inputs!P248","v":0},{"$f":"Q201*Inputs!Q248","v":0}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H202*Inputs!H249","v":0},{"$f":"I202*Inputs!I249","v":0},{"$f":"J202*Inputs!J249","v":0},{"$f":"K202*Inputs!K249","v":0},{"$f":"L202*Inputs!L249","v":0},{"$f":"M202*Inputs!M249","v":0},{"$f":"N202*Inputs!N249","v":0},{"$f":"O202*Inputs!O249","v":0},{"$f":"P202*Inputs!P249","v":0},{"$f":"Q202*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H203*Inputs!H250","v":0},{"$f":"I203*Inputs!I250","v":0},{"$f":"J203*Inputs!J250","v":0},{"$f":"K203*Inputs!K250","v":0},{"$f":"L203*Inputs!L250","v":0},{"$f":"M203*Inputs!M250","v":0},{"$f":"N203*Inputs!N250","v":0},{"$f":"O203*Inputs!O250","v":0},{"$f":"P203*Inputs!P250","v":0},{"$f":"Q203*Inputs!Q250","v":0}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H204*Inputs!H251","v":0},{"$f":"I204*Inputs!I251","v":0},{"$f":"J204*Inputs!J251","v":0},{"$f":"K204*Inputs!K251","v":0},{"$f":"L204*Inputs!L251","v":0},{"$f":"M204*Inputs!M251","v":0},{"$f":"N204*Inputs!N251","v":0},{"$f":"O204*Inputs!O251","v":0},{"$f":"P204*Inputs!P251","v":0},{"$f":"Q204*Inputs!Q251","v":0}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H205*Inputs!H252","v":0},{"$f":"I205*Inputs!I252","v":0},{"$f":"J205*Inputs!J252","v":0},{"$f":"K205*Inputs!K252","v":0},{"$f":"L205*Inputs!L252","v":0},{"$f":"M205*Inputs!M252","v":0},{"$f":"N205*Inputs!N252","v":0},{"$f":"O205*Inputs!O252","v":0},{"$f":"P205*Inputs!P252","v":0},{"$f":"Q205*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H206*Inputs!H253","v":0},{"$f":"I206*Inputs!I253","v":0},{"$f":"J206*Inputs!J253","v":0},{"$f":"K206*Inputs!K253","v":0},{"$f":"L206*Inputs!L253","v":0},{"$f":"M206*Inputs!M253","v":0},{"$f":"N206*Inputs!N253","v":0},{"$f":"O206*Inputs!O253","v":0},{"$f":"P206*Inputs!P253","v":0},{"$f":"Q206*Inputs!Q253","v":0}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H207*Inputs!H254","v":0},{"$f":"I207*Inputs!I254","v":0},{"$f":"J207*Inputs!J254","v":0},{"$f":"K207*Inputs!K254","v":0},{"$f":"L207*Inputs!L254","v":0},{"$f":"M207*Inputs!M254","v":0},{"$f":"N207*Inputs!N254","v":0},{"$f":"O207*Inputs!O254","v":0},{"$f":"P207*Inputs!P254","v":0},{"$f":"Q207*Inputs!Q254","v":0}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H208*Inputs!H255","v":0},{"$f":"I208*Inputs!I255","v":0},{"$f":"J208*Inputs!J255","v":0},{"$f":"K208*Inputs!K255","v":0},{"$f":"L208*Inputs!L255","v":0},{"$f":"M208*Inputs!M255","v":0},{"$f":"N208*Inputs!N255","v":0},{"$f":"O208*Inputs!O255","v":0},{"$f":"P208*Inputs!P255","v":0},{"$f":"Q208*Inputs!Q255","v":0}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H209*Inputs!H256","v":0},{"$f":"I209*Inputs!I256","v":0},{"$f":"J209*Inputs!J256","v":0},{"$f":"K209*Inputs!K256","v":0},{"$f":"L209*Inputs!L256","v":0},{"$f":"M209*Inputs!M256","v":0},{"$f":"N209*Inputs!N256","v":0},{"$f":"O209*Inputs!O256","v":0},{"$f":"P209*Inputs!P256","v":0},{"$f":"Q209*Inputs!Q256","v":0}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H210*Inputs!H257","v":0},{"$f":"I210*Inputs!I257","v":0},{"$f":"J210*Inputs!J257","v":0},{"$f":"K210*Inputs!K257","v":0},{"$f":"L210*Inputs!L257","v":0},{"$f":"M210*Inputs!M257","v":0},{"$f":"N210*Inputs!N257","v":0},{"$f":"O210*Inputs!O257","v":0},{"$f":"P210*Inputs!P257","v":0},{"$f":"Q210*Inputs!Q257","v":0}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H211*Inputs!H258","v":0},{"$f":"I211*Inputs!I258","v":0},{"$f":"J211*Inputs!J258","v":0},{"$f":"K211*Inputs!K258","v":0},{"$f":"L211*Inputs!L258","v":0},{"$f":"M211*Inputs!M258","v":0},{"$f":"N211*Inputs!N258","v":0},{"$f":"O211*Inputs!O258","v":0},{"$f":"P211*Inputs!P258","v":0},{"$f":"Q211*Inputs!Q258","v":0}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H212*Inputs!H259","v":0},{"$f":"I212*Inputs!I259","v":0},{"$f":"J212*Inputs!J259","v":0},{"$f":"K212*Inputs!K259","v":0},{"$f":"L212*Inputs!L259","v":0},{"$f":"M212*Inputs!M259","v":0},{"$f":"N212*Inputs!N259","v":0},{"$f":"O212*Inputs!O259","v":0},{"$f":"P212*Inputs!P259","v":0},{"$f":"Q212*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H213*Inputs!H260","v":0},{"$f":"I213*Inputs!I260","v":0},{"$f":"J213*Inputs!J260","v":0},{"$f":"K213*Inputs!K260","v":0},{"$f":"L213*Inputs!L260","v":0},{"$f":"M213*Inputs!M260","v":0},{"$f":"N213*Inputs!N260","v":0},{"$f":"O213*Inputs!O260","v":0},{"$f":"P213*Inputs!P260","v":0},{"$f":"Q213*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H214*Inputs!H261","v":0},{"$f":"I214*Inputs!I261","v":0},{"$f":"J214*Inputs!J261","v":0},{"$f":"K214*Inputs!K261","v":0},{"$f":"L214*Inputs!L261","v":0},{"$f":"M214*Inputs!M261","v":0},{"$f":"N214*Inputs!N261","v":0},{"$f":"O214*Inputs!O261","v":0},{"$f":"P214*Inputs!P261","v":0},{"$f":"Q214*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H215*Inputs!H262","v":0},{"$f":"I215*Inputs!I262","v":0},{"$f":"J215*Inputs!J262","v":0},{"$f":"K215*Inputs!K262","v":0},{"$f":"L215*Inputs!L262","v":0},{"$f":"M215*Inputs!M262","v":0},{"$f":"N215*Inputs!N262","v":0},{"$f":"O215*Inputs!O262","v":0},{"$f":"P215*Inputs!P262","v":0},{"$f":"Q215*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H216*Inputs!H263","v":0},{"$f":"I216*Inputs!I263","v":0},{"$f":"J216*Inputs!J263","v":0},{"$f":"K216*Inputs!K263","v":0},{"$f":"L216*Inputs!L263","v":0},{"$f":"M216*Inputs!M263","v":0},{"$f":"N216*Inputs!N263","v":0},{"$f":"O216*Inputs!O263","v":0},{"$f":"P216*Inputs!P263","v":0},{"$f":"Q216*Inputs!Q263","v":0}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H217*Inputs!H264","v":0},{"$f":"I217*Inputs!I264","v":0},{"$f":"J217*Inputs!J264","v":0},{"$f":"K217*Inputs!K264","v":0},{"$f":"L217*Inputs!L264","v":0},{"$f":"M217*Inputs!M264","v":0},{"$f":"N217*Inputs!N264","v":0},{"$f":"O217*Inputs!O264","v":0},{"$f":"P217*Inputs!P264","v":0},{"$f":"Q217*Inputs!Q264","v":0}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H218*Inputs!H265","v":0},{"$f":"I218*Inputs!I265","v":0},{"$f":"J218*Inputs!J265","v":0},{"$f":"K218*Inputs!K265","v":0},{"$f":"L218*Inputs!L265","v":0},{"$f":"M218*Inputs!M265","v":0},{"$f":"N218*Inputs!N265","v":0},{"$f":"O218*Inputs!O265","v":0},{"$f":"P218*Inputs!P265","v":0},{"$f":"Q218*Inputs!Q265","v":0}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H219*Inputs!H266","v":0},{"$f":"I219*Inputs!I266","v":0},{"$f":"J219*Inputs!J266","v":0},{"$f":"K219*Inputs!K266","v":0},{"$f":"L219*Inputs!L266","v":0},{"$f":"M219*Inputs!M266","v":0},{"$f":"N219*Inputs!N266","v":0},{"$f":"O219*Inputs!O266","v":0},{"$f":"P219*Inputs!P266","v":0},{"$f":"Q219*Inputs!Q266","v":0}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H220*Inputs!H267","v":0},{"$f":"I220*Inputs!I267","v":0},{"$f":"J220*Inputs!J267","v":0},{"$f":"K220*Inputs!K267","v":0},{"$f":"L220*Inputs!L267","v":0},{"$f":"M220*Inputs!M267","v":0},{"$f":"N220*Inputs!N267","v":0},{"$f":"O220*Inputs!O267","v":0},{"$f":"P220*Inputs!P267","v":0},{"$f":"Q220*Inputs!Q267","v":0}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H221*Inputs!H268","v":0},{"$f":"I221*Inputs!I268","v":0},{"$f":"J221*Inputs!J268","v":0},{"$f":"K221*Inputs!K268","v":0},{"$f":"L221*Inputs!L268","v":0},{"$f":"M221*Inputs!M268","v":0},{"$f":"N221*Inputs!N268","v":0},{"$f":"O221*Inputs!O268","v":0},{"$f":"P221*Inputs!P268","v":0},{"$f":"Q221*Inputs!Q268","v":0}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H222*Inputs!H269","v":0},{"$f":"I222*Inputs!I269","v":0},{"$f":"J222*Inputs!J269","v":0},{"$f":"K222*Inputs!K269","v":0},{"$f":"L222*Inputs!L269","v":0},{"$f":"M222*Inputs!M269","v":0},{"$f":"N222*Inputs!N269","v":0},{"$f":"O222*Inputs!O269","v":0},{"$f":"P222*Inputs!P269","v":0},{"$f":"Q222*Inputs!Q269","v":0}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H223*Inputs!H270","v":0},{"$f":"I223*Inputs!I270","v":0},{"$f":"J223*Inputs!J270","v":0},{"$f":"K223*Inputs!K270","v":0},{"$f":"L223*Inputs!L270","v":0},{"$f":"M223*Inputs!M270","v":0},{"$f":"N223*Inputs!N270","v":0},{"$f":"O223*Inputs!O270","v":0},{"$f":"P223*Inputs!P270","v":0},{"$f":"Q223*Inputs!Q270","v":0}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H224*Inputs!H271","v":0},{"$f":"I224*Inputs!I271","v":0},{"$f":"J224*Inputs!J271","v":0},{"$f":"K224*Inputs!K271","v":0},{"$f":"L224*Inputs!L271","v":0},{"$f":"M224*Inputs!M271","v":0},{"$f":"N224*Inputs!N271","v":0},{"$f":"O224*Inputs!O271","v":0},{"$f":"P224*Inputs!P271","v":0},{"$f":"Q224*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H225*Inputs!H272","v":0},{"$f":"I225*Inputs!I272","v":0},{"$f":"J225*Inputs!J272","v":0},{"$f":"K225*Inputs!K272","v":0},{"$f":"L225*Inputs!L272","v":0},{"$f":"M225*Inputs!M272","v":0},{"$f":"N225*Inputs!N272","v":0},{"$f":"O225*Inputs!O272","v":0},{"$f":"P225*Inputs!P272","v":0},{"$f":"Q225*Inputs!Q272","v":0}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H226*Inputs!H273","v":0},{"$f":"I226*Inputs!I273","v":0},{"$f":"J226*Inputs!J273","v":0},{"$f":"K226*Inputs!K273","v":0},{"$f":"L226*Inputs!L273","v":0},{"$f":"M226*Inputs!M273","v":0},{"$f":"N226*Inputs!N273","v":0},{"$f":"O226*Inputs!O273","v":0},{"$f":"P226*Inputs!P273","v":0},{"$f":"Q226*Inputs!Q273","v":0}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H227*Inputs!H274","v":0},{"$f":"I227*Inputs!I274","v":0},{"$f":"J227*Inputs!J274","v":0},{"$f":"K227*Inputs!K274","v":0},{"$f":"L227*Inputs!L274","v":0},{"$f":"M227*Inputs!M274","v":0},{"$f":"N227*Inputs!N274","v":0},{"$f":"O227*Inputs!O274","v":0},{"$f":"P227*Inputs!P274","v":0},{"$f":"Q227*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H228*Inputs!H275","v":0},{"$f":"I228*Inputs!I275","v":0},{"$f":"J228*Inputs!J275","v":0},{"$f":"K228*Inputs!K275","v":0},{"$f":"L228*Inputs!L275","v":0},{"$f":"M228*Inputs!M275","v":0},{"$f":"N228*Inputs!N275","v":0},{"$f":"O228*Inputs!O275","v":0},{"$f":"P228*Inputs!P275","v":0},{"$f":"Q228*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H229*Inputs!H276","v":0},{"$f":"I229*Inputs!I276","v":0},{"$f":"J229*Inputs!J276","v":0},{"$f":"K229*Inputs!K276","v":0},{"$f":"L229*Inputs!L276","v":0},{"$f":"M229*Inputs!M276","v":0},{"$f":"N229*Inputs!N276","v":0},{"$f":"O229*Inputs!O276","v":0},{"$f":"P229*Inputs!P276","v":0},{"$f":"Q229*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H230*Inputs!H277","v":0},{"$f":"I230*Inputs!I277","v":0},{"$f":"J230*Inputs!J277","v":0},{"$f":"K230*Inputs!K277","v":0},{"$f":"L230*Inputs!L277","v":0},{"$f":"M230*Inputs!M277","v":0},{"$f":"N230*Inputs!N277","v":0},{"$f":"O230*Inputs!O277","v":0},{"$f":"P230*Inputs!P277","v":0},{"$f":"Q230*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H231*Inputs!H278","v":0},{"$f":"I231*Inputs!I278","v":0},{"$f":"J231*Inputs!J278","v":0},{"$f":"K231*Inputs!K278","v":0},{"$f":"L231*Inputs!L278","v":0},{"$f":"M231*Inputs!M278","v":0},{"$f":"N231*Inputs!N278","v":0},{"$f":"O231*Inputs!O278","v":0},{"$f":"P231*Inputs!P278","v":0},{"$f":"Q231*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H232*Inputs!H279","v":0},{"$f":"I232*Inputs!I279","v":0},{"$f":"J232*Inputs!J279","v":0},{"$f":"K232*Inputs!K279","v":0},{"$f":"L232*Inputs!L279","v":0},{"$f":"M232*Inputs!M279","v":0},{"$f":"N232*Inputs!N279","v":0},{"$f":"O232*Inputs!O279","v":0},{"$f":"P232*Inputs!P279","v":0},{"$f":"Q232*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H233*Inputs!H280","v":0},{"$f":"I233*Inputs!I280","v":0},{"$f":"J233*Inputs!J280","v":0},{"$f":"K233*Inputs!K280","v":0},{"$f":"L233*Inputs!L280","v":0},{"$f":"M233*Inputs!M280","v":0},{"$f":"N233*Inputs!N280","v":0},{"$f":"O233*Inputs!O280","v":0},{"$f":"P233*Inputs!P280","v":0},{"$f":"Q233*Inputs!Q280","v":0}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H234*Inputs!H281","v":0},{"$f":"I234*Inputs!I281","v":0},{"$f":"J234*Inputs!J281","v":0},{"$f":"K234*Inputs!K281","v":0},{"$f":"L234*Inputs!L281","v":0},{"$f":"M234*Inputs!M281","v":0},{"$f":"N234*Inputs!N281","v":0},{"$f":"O234*Inputs!O281","v":0},{"$f":"P234*Inputs!P281","v":0},{"$f":"Q234*Inputs!Q281","v":0}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H235*Inputs!H282","v":0},{"$f":"I235*Inputs!I282","v":0},{"$f":"J235*Inputs!J282","v":0},{"$f":"K235*Inputs!K282","v":0},{"$f":"L235*Inputs!L282","v":0},{"$f":"M235*Inputs!M282","v":0},{"$f":"N235*Inputs!N282","v":0},{"$f":"O235*Inputs!O282","v":0},{"$f":"P235*Inputs!P282","v":0},{"$f":"Q235*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H236*Inputs!H283","v":0},{"$f":"I236*Inputs!I283","v":0},{"$f":"J236*Inputs!J283","v":0},{"$f":"K236*Inputs!K283","v":0},{"$f":"L236*Inputs!L283","v":0},{"$f":"M236*Inputs!M283","v":0},{"$f":"N236*Inputs!N283","v":0},{"$f":"O236*Inputs!O283","v":0},{"$f":"P236*Inputs!P283","v":0},{"$f":"Q236*Inputs!Q283","v":0}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H237*Inputs!H284","v":3256.9971949581613},{"$f":"I237*Inputs!I284","v":667.60575353659317},{"$f":"J237*Inputs!J284","v":1355.3513931096425},{"$f":"K237*Inputs!K284","v":1372.659107672222},{"$f":"L237*Inputs!L284","v":1399.4073938143904},{"$f":"M237*Inputs!M284","v":1434.3925786597499},{"$f":"N237*Inputs!N284","v":1470.2523931262438},{"$f":"O237*Inputs!O284","v":1507.0087029543997},{"$f":"P237*Inputs!P284","v":1544.6839205282597},{"$f":"Q237*Inputs!Q284","v":1583.301018541466}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H238*Inputs!H285","v":1302.7988779832644},{"$f":"I238*Inputs!I285","v":2670.4230141463727},{"$f":"J238*Inputs!J285","v":677.67569655482123},{"$f":"K238*Inputs!K285","v":686.32955383611102},{"$f":"L238*Inputs!L285","v":699.70369690719519},{"$f":"M238*Inputs!M285","v":717.19628932987496},{"$f":"N238*Inputs!N285","v":735.12619656312188},{"$f":"O238*Inputs!O285","v":753.50435147719986},{"$f":"P238*Inputs!P285","v":772.34196026412985},{"$f":"Q238*Inputs!Q285","v":791.65050927073298}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H239*Inputs!H286","v":0},{"$f":"I239*Inputs!I286","v":0},{"$f":"J239*Inputs!J286","v":0},{"$f":"K239*Inputs!K286","v":0},{"$f":"L239*Inputs!L286","v":0},{"$f":"M239*Inputs!M286","v":0},{"$f":"N239*Inputs!N286","v":0},{"$f":"O239*Inputs!O286","v":0},{"$f":"P239*Inputs!P286","v":0},{"$f":"Q239*Inputs!Q286","v":0}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H240*Inputs!H287","v":0},{"$f":"I240*Inputs!I287","v":0},{"$f":"J240*Inputs!J287","v":0},{"$f":"K240*Inputs!K287","v":0},{"$f":"L240*Inputs!L287","v":0},{"$f":"M240*Inputs!M287","v":0},{"$f":"N240*Inputs!N287","v":0},{"$f":"O240*Inputs!O287","v":0},{"$f":"P240*Inputs!P287","v":0},{"$f":"Q240*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H241*Inputs!H288","v":0},{"$f":"I241*Inputs!I288","v":0},{"$f":"J241*Inputs!J288","v":0},{"$f":"K241*Inputs!K288","v":0},{"$f":"L241*Inputs!L288","v":0},{"$f":"M241*Inputs!M288","v":0},{"$f":"N241*Inputs!N288","v":0},{"$f":"O241*Inputs!O288","v":0},{"$f":"P241*Inputs!P288","v":0},{"$f":"Q241*Inputs!Q288","v":0}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H242*Inputs!H289","v":0},{"$f":"I242*Inputs!I289","v":0},{"$f":"J242*Inputs!J289","v":0},{"$f":"K242*Inputs!K289","v":0},{"$f":"L242*Inputs!L289","v":0},{"$f":"M242*Inputs!M289","v":0},{"$f":"N242*Inputs!N289","v":0},{"$f":"O242*Inputs!O289","v":0},{"$f":"P242*Inputs!P289","v":0},{"$f":"Q242*Inputs!Q289","v":0}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H243*Inputs!H290","v":0},{"$f":"I243*Inputs!I290","v":0},{"$f":"J243*Inputs!J290","v":0},{"$f":"K243*Inputs!K290","v":0},{"$f":"L243*Inputs!L290","v":0},{"$f":"M243*Inputs!M290","v":0},{"$f":"N243*Inputs!N290","v":0},{"$f":"O243*Inputs!O290","v":0},{"$f":"P243*Inputs!P290","v":0},{"$f":"Q243*Inputs!Q290","v":0}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H244*Inputs!H291","v":0},{"$f":"I244*Inputs!I291","v":0},{"$f":"J244*Inputs!J291","v":0},{"$f":"K244*Inputs!K291","v":0},{"$f":"L244*Inputs!L291","v":0},{"$f":"M244*Inputs!M291","v":0},{"$f":"N244*Inputs!N291","v":0},{"$f":"O244*Inputs!O291","v":0},{"$f":"P244*Inputs!P291","v":0},{"$f":"Q244*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H245*Inputs!H292","v":0},{"$f":"I245*Inputs!I292","v":0},{"$f":"J245*Inputs!J292","v":0},{"$f":"K245*Inputs!K292","v":0},{"$f":"L245*Inputs!L292","v":0},{"$f":"M245*Inputs!M292","v":0},{"$f":"N245*Inputs!N292","v":0},{"$f":"O245*Inputs!O292","v":0},{"$f":"P245*Inputs!P292","v":0},{"$f":"Q245*Inputs!Q292","v":0}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H246*Inputs!H293","v":0},{"$f":"I246*Inputs!I293","v":0},{"$f":"J246*Inputs!J293","v":0},{"$f":"K246*Inputs!K293","v":0},{"$f":"L246*Inputs!L293","v":0},{"$f":"M246*Inputs!M293","v":0},{"$f":"N246*Inputs!N293","v":0},{"$f":"O246*Inputs!O293","v":0},{"$f":"P246*Inputs!P293","v":0},{"$f":"Q246*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H247*Inputs!H294","v":0},{"$f":"I247*Inputs!I294","v":0},{"$f":"J247*Inputs!J294","v":0},{"$f":"K247*Inputs!K294","v":0},{"$f":"L247*Inputs!L294","v":0},{"$f":"M247*Inputs!M294","v":0},{"$f":"N247*Inputs!N294","v":0},{"$f":"O247*Inputs!O294","v":0},{"$f":"P247*Inputs!P294","v":0},{"$f":"Q247*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H248*Inputs!H295","v":0},{"$f":"I248*Inputs!I295","v":0},{"$f":"J248*Inputs!J295","v":0},{"$f":"K248*Inputs!K295","v":0},{"$f":"L248*Inputs!L295","v":0},{"$f":"M248*Inputs!M295","v":0},{"$f":"N248*Inputs!N295","v":0},{"$f":"O248*Inputs!O295","v":0},{"$f":"P248*Inputs!P295","v":0},{"$f":"Q248*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H249*Inputs!H296","v":0},{"$f":"I249*Inputs!I296","v":0},{"$f":"J249*Inputs!J296","v":0},{"$f":"K249*Inputs!K296","v":0},{"$f":"L249*Inputs!L296","v":0},{"$f":"M249*Inputs!M296","v":0},{"$f":"N249*Inputs!N296","v":0},{"$f":"O249*Inputs!O296","v":0},{"$f":"P249*Inputs!P296","v":0},{"$f":"Q249*Inputs!Q296","v":0}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H250*Inputs!H297","v":0},{"$f":"I250*Inputs!I297","v":0},{"$f":"J250*Inputs!J297","v":0},{"$f":"K250*Inputs!K297","v":0},{"$f":"L250*Inputs!L297","v":0},{"$f":"M250*Inputs!M297","v":0},{"$f":"N250*Inputs!N297","v":0},{"$f":"O250*Inputs!O297","v":0},{"$f":"P250*Inputs!P297","v":0},{"$f":"Q250*Inputs!Q297","v":0}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H251*Inputs!H298","v":0},{"$f":"I251*Inputs!I298","v":0},{"$f":"J251*Inputs!J298","v":0},{"$f":"K251*Inputs!K298","v":0},{"$f":"L251*Inputs!L298","v":0},{"$f":"M251*Inputs!M298","v":0},{"$f":"N251*Inputs!N298","v":0},{"$f":"O251*Inputs!O298","v":0},{"$f":"P251*Inputs!P298","v":0},{"$f":"Q251*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H252*Inputs!H299","v":0},{"$f":"I252*Inputs!I299","v":0},{"$f":"J252*Inputs!J299","v":0},{"$f":"K252*Inputs!K299","v":0},{"$f":"L252*Inputs!L299","v":0},{"$f":"M252*Inputs!M299","v":0},{"$f":"N252*Inputs!N299","v":0},{"$f":"O252*Inputs!O299","v":0},{"$f":"P252*Inputs!P299","v":0},{"$f":"Q252*Inputs!Q299","v":0}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H253*Inputs!H300","v":0},{"$f":"I253*Inputs!I300","v":0},{"$f":"J253*Inputs!J300","v":0},{"$f":"K253*Inputs!K300","v":0},{"$f":"L253*Inputs!L300","v":0},{"$f":"M253*Inputs!M300","v":0},{"$f":"N253*Inputs!N300","v":0},{"$f":"O253*Inputs!O300","v":0},{"$f":"P253*Inputs!P300","v":0},{"$f":"Q253*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H254*Inputs!H301","v":0},{"$f":"I254*Inputs!I301","v":0},{"$f":"J254*Inputs!J301","v":0},{"$f":"K254*Inputs!K301","v":0},{"$f":"L254*Inputs!L301","v":0},{"$f":"M254*Inputs!M301","v":0},{"$f":"N254*Inputs!N301","v":0},{"$f":"O254*Inputs!O301","v":0},{"$f":"P254*Inputs!P301","v":0},{"$f":"Q254*Inputs!Q301","v":0}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H255*Inputs!H302","v":0},{"$f":"I255*Inputs!I302","v":0},{"$f":"J255*Inputs!J302","v":0},{"$f":"K255*Inputs!K302","v":0},{"$f":"L255*Inputs!L302","v":0},{"$f":"M255*Inputs!M302","v":0},{"$f":"N255*Inputs!N302","v":0},{"$f":"O255*Inputs!O302","v":0},{"$f":"P255*Inputs!P302","v":0},{"$f":"Q255*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H256*Inputs!H303","v":0},{"$f":"I256*Inputs!I303","v":0},{"$f":"J256*Inputs!J303","v":0},{"$f":"K256*Inputs!K303","v":0},{"$f":"L256*Inputs!L303","v":0},{"$f":"M256*Inputs!M303","v":0},{"$f":"N256*Inputs!N303","v":0},{"$f":"O256*Inputs!O303","v":0},{"$f":"P256*Inputs!P303","v":0},{"$f":"Q256*Inputs!Q303","v":0}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H257*Inputs!H304","v":0},{"$f":"I257*Inputs!I304","v":0},{"$f":"J257*Inputs!J304","v":0},{"$f":"K257*Inputs!K304","v":0},{"$f":"L257*Inputs!L304","v":0},{"$f":"M257*Inputs!M304","v":0},{"$f":"N257*Inputs!N304","v":0},{"$f":"O257*Inputs!O304","v":0},{"$f":"P257*Inputs!P304","v":0},{"$f":"Q257*Inputs!Q304","v":0}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H258*Inputs!H305","v":0},{"$f":"I258*Inputs!I305","v":0},{"$f":"J258*Inputs!J305","v":0},{"$f":"K258*Inputs!K305","v":0},{"$f":"L258*Inputs!L305","v":0},{"$f":"M258*Inputs!M305","v":0},{"$f":"N258*Inputs!N305","v":0},{"$f":"O258*Inputs!O305","v":0},{"$f":"P258*Inputs!P305","v":0},{"$f":"Q258*Inputs!Q305","v":0}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H259*Inputs!H306","v":0},{"$f":"I259*Inputs!I306","v":0},{"$f":"J259*Inputs!J306","v":0},{"$f":"K259*Inputs!K306","v":0},{"$f":"L259*Inputs!L306","v":0},{"$f":"M259*Inputs!M306","v":0},{"$f":"N259*Inputs!N306","v":0},{"$f":"O259*Inputs!O306","v":0},{"$f":"P259*Inputs!P306","v":0},{"$f":"Q259*Inputs!Q306","v":0}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H260*Inputs!H307","v":0},{"$f":"I260*Inputs!I307","v":0},{"$f":"J260*Inputs!J307","v":0},{"$f":"K260*Inputs!K307","v":0},{"$f":"L260*Inputs!L307","v":0},{"$f":"M260*Inputs!M307","v":0},{"$f":"N260*Inputs!N307","v":0},{"$f":"O260*Inputs!O307","v":0},{"$f":"P260*Inputs!P307","v":0},{"$f":"Q260*Inputs!Q307","v":0}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H261*Inputs!H308","v":0},{"$f":"I261*Inputs!I308","v":0},{"$f":"J261*Inputs!J308","v":0},{"$f":"K261*Inputs!K308","v":0},{"$f":"L261*Inputs!L308","v":0},{"$f":"M261*Inputs!M308","v":0},{"$f":"N261*Inputs!N308","v":0},{"$f":"O261*Inputs!O308","v":0},{"$f":"P261*Inputs!P308","v":0},{"$f":"Q261*Inputs!Q308","v":0}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H262*Inputs!H309","v":0},{"$f":"I262*Inputs!I309","v":0},{"$f":"J262*Inputs!J309","v":0},{"$f":"K262*Inputs!K309","v":0},{"$f":"L262*Inputs!L309","v":0},{"$f":"M262*Inputs!M309","v":0},{"$f":"N262*Inputs!N309","v":0},{"$f":"O262*Inputs!O309","v":0},{"$f":"P262*Inputs!P309","v":0},{"$f":"Q262*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H263*Inputs!H310","v":0},{"$f":"I263*Inputs!I310","v":0},{"$f":"J263*Inputs!J310","v":0},{"$f":"K263*Inputs!K310","v":0},{"$f":"L263*Inputs!L310","v":0},{"$f":"M263*Inputs!M310","v":0},{"$f":"N263*Inputs!N310","v":0},{"$f":"O263*Inputs!O310","v":0},{"$f":"P263*Inputs!P310","v":0},{"$f":"Q263*Inputs!Q310","v":0}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H264*Inputs!H311","v":0},{"$f":"I264*Inputs!I311","v":0},{"$f":"J264*Inputs!J311","v":0},{"$f":"K264*Inputs!K311","v":0},{"$f":"L264*Inputs!L311","v":0},{"$f":"M264*Inputs!M311","v":0},{"$f":"N264*Inputs!N311","v":0},{"$f":"O264*Inputs!O311","v":0},{"$f":"P264*Inputs!P311","v":0},{"$f":"Q264*Inputs!Q311","v":0}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H265*Inputs!H312","v":0},{"$f":"I265*Inputs!I312","v":0},{"$f":"J265*Inputs!J312","v":0},{"$f":"K265*Inputs!K312","v":0},{"$f":"L265*Inputs!L312","v":0},{"$f":"M265*Inputs!M312","v":0},{"$f":"N265*Inputs!N312","v":0},{"$f":"O265*Inputs!O312","v":0},{"$f":"P265*Inputs!P312","v":0},{"$f":"Q265*Inputs!Q312","v":0}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H266*Inputs!H313","v":0},{"$f":"I266*Inputs!I313","v":0},{"$f":"J266*Inputs!J313","v":0},{"$f":"K266*Inputs!K313","v":0},{"$f":"L266*Inputs!L313","v":0},{"$f":"M266*Inputs!M313","v":0},{"$f":"N266*Inputs!N313","v":0},{"$f":"O266*Inputs!O313","v":0},{"$f":"P266*Inputs!P313","v":0},{"$f":"Q266*Inputs!Q313","v":0}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H267*Inputs!H314","v":848.56153482242485},{"$f":"I267*Inputs!I314","v":2609.0192697474995},{"$f":"J267*Inputs!J314","v":882.7909493913487},{"$f":"K267*Inputs!K314","v":894.06410987812001},{"$f":"L267*Inputs!L314","v":911.48626699403928},{"$f":"M267*Inputs!M314","v":934.27342366889013},{"$f":"N267*Inputs!N314","v":957.63025926061243},{"$f":"O267*Inputs!O314","v":981.57101574212777},{"$f":"P267*Inputs!P314","v":1006.1102911356808},{"$f":"Q267*Inputs!Q314","v":1031.2630484140727}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H268*Inputs!H315","v":1549.6928438282725},{"$f":"I268*Inputs!I315","v":3176.4960079050052},{"$f":"J268*Inputs!J315","v":0},{"$f":"K268*Inputs!K315","v":0},{"$f":"L268*Inputs!L315","v":0},{"$f":"M268*Inputs!M315","v":0},{"$f":"N268*Inputs!N315","v":0},{"$f":"O268*Inputs!O315","v":0},{"$f":"P268*Inputs!P315","v":0},{"$f":"Q268*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H269*Inputs!H316","v":35523.180300258035},{"$f":"I269*Inputs!I316","v":46924.538555081592},{"$f":"J269*Inputs!J316","v":8212.4711515411364},{"$f":"K269*Inputs!K316","v":8317.3436645048587},{"$f":"L269*Inputs!L316","v":8479.4193663578881},{"$f":"M269*Inputs!M316","v":8691.4048505168339},{"$f":"N269*Inputs!N316","v":8908.6899717797551},{"$f":"O269*Inputs!O316","v":9131.4072210742488},{"$f":"P269*Inputs!P316","v":9359.6924016011035},{"$f":"Q269*Inputs!Q316","v":9593.68471164113}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H270*Inputs!H317","v":7749.8499567648141},{"$f":"I270*Inputs!I317","v":9644.6588549241351},{"$f":"J270*Inputs!J317","v":3455.3420045327175},{"$f":"K270*Inputs!K317","v":3499.4664090484594},{"$f":"L270*Inputs!L317","v":3567.6586705727873},{"$f":"M270*Inputs!M317","v":3656.8501373371064},{"$f":"N270*Inputs!N317","v":3748.2713907705343},{"$f":"O270*Inputs!O317","v":3841.9781755397976},{"$f":"P270*Inputs!P317","v":3938.0276299282923},{"$f":"Q270*Inputs!Q317","v":4036.4783206764992}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H271*Inputs!H318","v":0},{"$f":"I271*Inputs!I318","v":0},{"$f":"J271*Inputs!J318","v":0},{"$f":"K271*Inputs!K318","v":0},{"$f":"L271*Inputs!L318","v":0},{"$f":"M271*Inputs!M318","v":0},{"$f":"N271*Inputs!N318","v":0},{"$f":"O271*Inputs!O318","v":0},{"$f":"P271*Inputs!P318","v":0},{"$f":"Q271*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H272*Inputs!H319","v":0},{"$f":"I272*Inputs!I319","v":0},{"$f":"J272*Inputs!J319","v":0},{"$f":"K272*Inputs!K319","v":0},{"$f":"L272*Inputs!L319","v":0},{"$f":"M272*Inputs!M319","v":0},{"$f":"N272*Inputs!N319","v":0},{"$f":"O272*Inputs!O319","v":0},{"$f":"P272*Inputs!P319","v":0},{"$f":"Q272*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H273*Inputs!H320","v":0},{"$f":"I273*Inputs!I320","v":1955.6147129653612},{"$f":"J273*Inputs!J320","v":992.55627724980081},{"$f":"K273*Inputs!K320","v":1005.2311310340448},{"$f":"L273*Inputs!L320","v":1024.8195414278764},{"$f":"M273*Inputs!M320","v":1050.4400299635731},{"$f":"N273*Inputs!N320","v":1076.7010307126625},{"$f":"O273*Inputs!O320","v":1103.6185564804791},{"$f":"P273*Inputs!P320","v":1131.2090203924909},{"$f":"Q273*Inputs!Q320","v":1159.4892459023031}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H274*Inputs!H321","v":0},{"$f":"I274*Inputs!I321","v":700.32783835782334},{"$f":"J274*Inputs!J321","v":710.89135041412794},{"$f":"K274*Inputs!K321","v":719.96936858751474},{"$f":"L274*Inputs!L321","v":733.99903303729434},{"$f":"M274*Inputs!M321","v":752.34900886322669},{"$f":"N274*Inputs!N321","v":771.15773408480732},{"$f":"O274*Inputs!O321","v":790.43667743692743},{"$f":"P274*Inputs!P321","v":810.19759437285052},{"$f":"Q274*Inputs!Q321","v":830.45253423217173}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H275*Inputs!H322","v":0},{"$f":"I275*Inputs!I322","v":0},{"$f":"J275*Inputs!J322","v":0},{"$f":"K275*Inputs!K322","v":0},{"$f":"L275*Inputs!L322","v":0},{"$f":"M275*Inputs!M322","v":0},{"$f":"N275*Inputs!N322","v":0},{"$f":"O275*Inputs!O322","v":0},{"$f":"P275*Inputs!P322","v":0},{"$f":"Q275*Inputs!Q322","v":0}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H276*Inputs!H323","v":0},{"$f":"I276*Inputs!I323","v":0},{"$f":"J276*Inputs!J323","v":0},{"$f":"K276*Inputs!K323","v":0},{"$f":"L276*Inputs!L323","v":0},{"$f":"M276*Inputs!M323","v":0},{"$f":"N276*Inputs!N323","v":0},{"$f":"O276*Inputs!O323","v":0},{"$f":"P276*Inputs!P323","v":0},{"$f":"Q276*Inputs!Q323","v":0}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H277*Inputs!H324","v":0},{"$f":"I277*Inputs!I324","v":0},{"$f":"J277*Inputs!J324","v":0},{"$f":"K277*Inputs!K324","v":0},{"$f":"L277*Inputs!L324","v":0},{"$f":"M277*Inputs!M324","v":0},{"$f":"N277*Inputs!N324","v":0},{"$f":"O277*Inputs!O324","v":0},{"$f":"P277*Inputs!P324","v":0},{"$f":"Q277*Inputs!Q324","v":0}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H278*Inputs!H325","v":0},{"$f":"I278*Inputs!I325","v":0},{"$f":"J278*Inputs!J325","v":0},{"$f":"K278*Inputs!K325","v":0},{"$f":"L278*Inputs!L325","v":0},{"$f":"M278*Inputs!M325","v":0},{"$f":"N278*Inputs!N325","v":0},{"$f":"O278*Inputs!O325","v":0},{"$f":"P278*Inputs!P325","v":0},{"$f":"Q278*Inputs!Q325","v":0}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H279*Inputs!H326","v":0},{"$f":"I279*Inputs!I326","v":0},{"$f":"J279*Inputs!J326","v":0},{"$f":"K279*Inputs!K326","v":0},{"$f":"L279*Inputs!L326","v":0},{"$f":"M279*Inputs!M326","v":0},{"$f":"N279*Inputs!N326","v":0},{"$f":"O279*Inputs!O326","v":0},{"$f":"P279*Inputs!P326","v":0},{"$f":"Q279*Inputs!Q326","v":0}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H280*Inputs!H327","v":0},{"$f":"I280*Inputs!I327","v":0},{"$f":"J280*Inputs!J327","v":0},{"$f":"K280*Inputs!K327","v":0},{"$f":"L280*Inputs!L327","v":0},{"$f":"M280*Inputs!M327","v":0},{"$f":"N280*Inputs!N327","v":0},{"$f":"O280*Inputs!O327","v":0},{"$f":"P280*Inputs!P327","v":0},{"$f":"Q280*Inputs!Q327","v":0}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H281*Inputs!H328","v":0},{"$f":"I281*Inputs!I328","v":0},{"$f":"J281*Inputs!J328","v":0},{"$f":"K281*Inputs!K328","v":0},{"$f":"L281*Inputs!L328","v":0},{"$f":"M281*Inputs!M328","v":0},{"$f":"N281*Inputs!N328","v":0},{"$f":"O281*Inputs!O328","v":0},{"$f":"P281*Inputs!P328","v":0},{"$f":"Q281*Inputs!Q328","v":0}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H282*Inputs!H329","v":0},{"$f":"I282*Inputs!I329","v":0},{"$f":"J282*Inputs!J329","v":0},{"$f":"K282*Inputs!K329","v":0},{"$f":"L282*Inputs!L329","v":0},{"$f":"M282*Inputs!M329","v":0},{"$f":"N282*Inputs!N329","v":0},{"$f":"O282*Inputs!O329","v":0},{"$f":"P282*Inputs!P329","v":0},{"$f":"Q282*Inputs!Q329","v":0}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H283*Inputs!H330","v":0},{"$f":"I283*Inputs!I330","v":0},{"$f":"J283*Inputs!J330","v":0},{"$f":"K283*Inputs!K330","v":0},{"$f":"L283*Inputs!L330","v":0},{"$f":"M283*Inputs!M330","v":0},{"$f":"N283*Inputs!N330","v":0},{"$f":"O283*Inputs!O330","v":0},{"$f":"P283*Inputs!P330","v":0},{"$f":"Q283*Inputs!Q330","v":0}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H284*Inputs!H331","v":0},{"$f":"I284*Inputs!I331","v":0},{"$f":"J284*Inputs!J331","v":0},{"$f":"K284*Inputs!K331","v":0},{"$f":"L284*Inputs!L331","v":0},{"$f":"M284*Inputs!M331","v":0},{"$f":"N284*Inputs!N331","v":0},{"$f":"O284*Inputs!O331","v":0},{"$f":"P284*Inputs!P331","v":0},{"$f":"Q284*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H285*Inputs!H332","v":0},{"$f":"I285*Inputs!I332","v":0},{"$f":"J285*Inputs!J332","v":0},{"$f":"K285*Inputs!K332","v":0},{"$f":"L285*Inputs!L332","v":0},{"$f":"M285*Inputs!M332","v":0},{"$f":"N285*Inputs!N332","v":0},{"$f":"O285*Inputs!O332","v":0},{"$f":"P285*Inputs!P332","v":0},{"$f":"Q285*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H286*Inputs!H333","v":0},{"$f":"I286*Inputs!I333","v":0},{"$f":"J286*Inputs!J333","v":0},{"$f":"K286*Inputs!K333","v":0},{"$f":"L286*Inputs!L333","v":0},{"$f":"M286*Inputs!M333","v":0},{"$f":"N286*Inputs!N333","v":0},{"$f":"O286*Inputs!O333","v":0},{"$f":"P286*Inputs!P333","v":0},{"$f":"Q286*Inputs!Q333","v":0}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H287*Inputs!H334","v":0},{"$f":"I287*Inputs!I334","v":0},{"$f":"J287*Inputs!J334","v":0},{"$f":"K287*Inputs!K334","v":0},{"$f":"L287*Inputs!L334","v":0},{"$f":"M287*Inputs!M334","v":0},{"$f":"N287*Inputs!N334","v":0},{"$f":"O287*Inputs!O334","v":0},{"$f":"P287*Inputs!P334","v":0},{"$f":"Q287*Inputs!Q334","v":0}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H288*Inputs!H335","v":0},{"$f":"I288*Inputs!I335","v":0},{"$f":"J288*Inputs!J335","v":0},{"$f":"K288*Inputs!K335","v":0},{"$f":"L288*Inputs!L335","v":0},{"$f":"M288*Inputs!M335","v":0},{"$f":"N288*Inputs!N335","v":0},{"$f":"O288*Inputs!O335","v":0},{"$f":"P288*Inputs!P335","v":0},{"$f":"Q288*Inputs!Q335","v":0}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H289*Inputs!H336","v":0},{"$f":"I289*Inputs!I336","v":0},{"$f":"J289*Inputs!J336","v":0},{"$f":"K289*Inputs!K336","v":0},{"$f":"L289*Inputs!L336","v":0},{"$f":"M289*Inputs!M336","v":0},{"$f":"N289*Inputs!N336","v":0},{"$f":"O289*Inputs!O336","v":0},{"$f":"P289*Inputs!P336","v":0},{"$f":"Q289*Inputs!Q336","v":0}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H290*Inputs!H337","v":0},{"$f":"I290*Inputs!I337","v":0},{"$f":"J290*Inputs!J337","v":0},{"$f":"K290*Inputs!K337","v":0},{"$f":"L290*Inputs!L337","v":0},{"$f":"M290*Inputs!M337","v":0},{"$f":"N290*Inputs!N337","v":0},{"$f":"O290*Inputs!O337","v":0},{"$f":"P290*Inputs!P337","v":0},{"$f":"Q290*Inputs!Q337","v":0}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H291*Inputs!H338","v":0},{"$f":"I291*Inputs!I338","v":0},{"$f":"J291*Inputs!J338","v":0},{"$f":"K291*Inputs!K338","v":0},{"$f":"L291*Inputs!L338","v":0},{"$f":"M291*Inputs!M338","v":0},{"$f":"N291*Inputs!N338","v":0},{"$f":"O291*Inputs!O338","v":0},{"$f":"P291*Inputs!P338","v":0},{"$f":"Q291*Inputs!Q338","v":0}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H292*Inputs!H339","v":0},{"$f":"I292*Inputs!I339","v":0},{"$f":"J292*Inputs!J339","v":0},{"$f":"K292*Inputs!K339","v":0},{"$f":"L292*Inputs!L339","v":0},{"$f":"M292*Inputs!M339","v":0},{"$f":"N292*Inputs!N339","v":0},{"$f":"O292*Inputs!O339","v":0},{"$f":"P292*Inputs!P339","v":0},{"$f":"Q292*Inputs!Q339","v":0}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H293*Inputs!H340","v":0},{"$f":"I293*Inputs!I340","v":0},{"$f":"J293*Inputs!J340","v":0},{"$f":"K293*Inputs!K340","v":0},{"$f":"L293*Inputs!L340","v":0},{"$f":"M293*Inputs!M340","v":0},{"$f":"N293*Inputs!N340","v":0},{"$f":"O293*Inputs!O340","v":0},{"$f":"P293*Inputs!P340","v":0},{"$f":"Q293*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H294*Inputs!H341","v":0},{"$f":"I294*Inputs!I341","v":0},{"$f":"J294*Inputs!J341","v":0},{"$f":"K294*Inputs!K341","v":0},{"$f":"L294*Inputs!L341","v":0},{"$f":"M294*Inputs!M341","v":0},{"$f":"N294*Inputs!N341","v":0},{"$f":"O294*Inputs!O341","v":0},{"$f":"P294*Inputs!P341","v":0},{"$f":"Q294*Inputs!Q341","v":0}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H295*Inputs!H342","v":0},{"$f":"I295*Inputs!I342","v":0},{"$f":"J295*Inputs!J342","v":0},{"$f":"K295*Inputs!K342","v":0},{"$f":"L295*Inputs!L342","v":0},{"$f":"M295*Inputs!M342","v":0},{"$f":"N295*Inputs!N342","v":0},{"$f":"O295*Inputs!O342","v":0},{"$f":"P295*Inputs!P342","v":0},{"$f":"Q295*Inputs!Q342","v":0}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H296*Inputs!H343","v":0},{"$f":"I296*Inputs!I343","v":0},{"$f":"J296*Inputs!J343","v":0},{"$f":"K296*Inputs!K343","v":0},{"$f":"L296*Inputs!L343","v":0},{"$f":"M296*Inputs!M343","v":0},{"$f":"N296*Inputs!N343","v":0},{"$f":"O296*Inputs!O343","v":0},{"$f":"P296*Inputs!P343","v":0},{"$f":"Q296*Inputs!Q343","v":0}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H297*Inputs!H344","v":0},{"$f":"I297*Inputs!I344","v":0},{"$f":"J297*Inputs!J344","v":0},{"$f":"K297*Inputs!K344","v":0},{"$f":"L297*Inputs!L344","v":0},{"$f":"M297*Inputs!M344","v":0},{"$f":"N297*Inputs!N344","v":0},{"$f":"O297*Inputs!O344","v":0},{"$f":"P297*Inputs!P344","v":0},{"$f":"Q297*Inputs!Q344","v":0}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H298*Inputs!H345","v":0},{"$f":"I298*Inputs!I345","v":0},{"$f":"J298*Inputs!J345","v":0},{"$f":"K298*Inputs!K345","v":0},{"$f":"L298*Inputs!L345","v":0},{"$f":"M298*Inputs!M345","v":0},{"$f":"N298*Inputs!N345","v":0},{"$f":"O298*Inputs!O345","v":0},{"$f":"P298*Inputs!P345","v":0},{"$f":"Q298*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H299*Inputs!H346","v":0},{"$f":"I299*Inputs!I346","v":0},{"$f":"J299*Inputs!J346","v":0},{"$f":"K299*Inputs!K346","v":0},{"$f":"L299*Inputs!L346","v":100},{"$f":"M299*Inputs!M346","v":102.5},{"$f":"N299*Inputs!N346","v":105.0625},{"$f":"O299*Inputs!O346","v":107.68906249999999},{"$f":"P299*Inputs!P346","v":110.38128906249997},{"$f":"Q299*Inputs!Q346","v":113.14082128906247}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H300*Inputs!H347","v":0},{"$f":"I300*Inputs!I347","v":0},{"$f":"J300*Inputs!J347","v":0},{"$f":"K300*Inputs!K347","v":0},{"$f":"L300*Inputs!L347","v":100},{"$f":"M300*Inputs!M347","v":102.5},{"$f":"N300*Inputs!N347","v":105.0625},{"$f":"O300*Inputs!O347","v":107.68906249999999},{"$f":"P300*Inputs!P347","v":110.38128906249997},{"$f":"Q300*Inputs!Q347","v":113.14082128906247}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H301*Inputs!H348","v":0},{"$f":"I301*Inputs!I348","v":0},{"$f":"J301*Inputs!J348","v":0},{"$f":"K301*Inputs!K348","v":0},{"$f":"L301*Inputs!L348","v":0},{"$f":"M301*Inputs!M348","v":0},{"$f":"N301*Inputs!N348","v":0},{"$f":"O301*Inputs!O348","v":0},{"$f":"P301*Inputs!P348","v":0},{"$f":"Q301*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H302*Inputs!H349","v":0},{"$f":"I302*Inputs!I349","v":0},{"$f":"J302*Inputs!J349","v":0},{"$f":"K302*Inputs!K349","v":0},{"$f":"L302*Inputs!L349","v":0},{"$f":"M302*Inputs!M349","v":0},{"$f":"N302*Inputs!N349","v":0},{"$f":"O302*Inputs!O349","v":0},{"$f":"P302*Inputs!P349","v":0},{"$f":"Q302*Inputs!Q349","v":0}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H303*Inputs!H350","v":0},{"$f":"I303*Inputs!I350","v":0},{"$f":"J303*Inputs!J350","v":0},{"$f":"K303*Inputs!K350","v":0},{"$f":"L303*Inputs!L350","v":0},{"$f":"M303*Inputs!M350","v":0},{"$f":"N303*Inputs!N350","v":0},{"$f":"O303*Inputs!O350","v":0},{"$f":"P303*Inputs!P350","v":0},{"$f":"Q303*Inputs!Q350","v":0}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H304*Inputs!H351","v":0},{"$f":"I304*Inputs!I351","v":0},{"$f":"J304*Inputs!J351","v":0},{"$f":"K304*Inputs!K351","v":0},{"$f":"L304*Inputs!L351","v":0},{"$f":"M304*Inputs!M351","v":0},{"$f":"N304*Inputs!N351","v":0},{"$f":"O304*Inputs!O351","v":0},{"$f":"P304*Inputs!P351","v":0},{"$f":"Q304*Inputs!Q351","v":0}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H305*Inputs!H352","v":0},{"$f":"I305*Inputs!I352","v":0},{"$f":"J305*Inputs!J352","v":0},{"$f":"K305*Inputs!K352","v":0},{"$f":"L305*Inputs!L352","v":0},{"$f":"M305*Inputs!M352","v":0},{"$f":"N305*Inputs!N352","v":0},{"$f":"O305*Inputs!O352","v":0},{"$f":"P305*Inputs!P352","v":0},{"$f":"Q305*Inputs!Q352","v":0}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H306*Inputs!H353","v":0},{"$f":"I306*Inputs!I353","v":0},{"$f":"J306*Inputs!J353","v":0},{"$f":"K306*Inputs!K353","v":0},{"$f":"L306*Inputs!L353","v":0},{"$f":"M306*Inputs!M353","v":0},{"$f":"N306*Inputs!N353","v":0},{"$f":"O306*Inputs!O353","v":0},{"$f":"P306*Inputs!P353","v":0},{"$f":"Q306*Inputs!Q353","v":0}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H307*Inputs!H354","v":0},{"$f":"I307*Inputs!I354","v":0},{"$f":"J307*Inputs!J354","v":0},{"$f":"K307*Inputs!K354","v":0},{"$f":"L307*Inputs!L354","v":0},{"$f":"M307*Inputs!M354","v":0},{"$f":"N307*Inputs!N354","v":0},{"$f":"O307*Inputs!O354","v":0},{"$f":"P307*Inputs!P354","v":0},{"$f":"Q307*Inputs!Q354","v":0}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H308*Inputs!H355","v":0},{"$f":"I308*Inputs!I355","v":0},{"$f":"J308*Inputs!J355","v":0},{"$f":"K308*Inputs!K355","v":0},{"$f":"L308*Inputs!L355","v":0},{"$f":"M308*Inputs!M355","v":0},{"$f":"N308*Inputs!N355","v":0},{"$f":"O308*Inputs!O355","v":0},{"$f":"P308*Inputs!P355","v":0},{"$f":"Q308*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H309*Inputs!H356","v":0},{"$f":"I309*Inputs!I356","v":0},{"$f":"J309*Inputs!J356","v":0},{"$f":"K309*Inputs!K356","v":0},{"$f":"L309*Inputs!L356","v":0},{"$f":"M309*Inputs!M356","v":0},{"$f":"N309*Inputs!N356","v":0},{"$f":"O309*Inputs!O356","v":0},{"$f":"P309*Inputs!P356","v":0},{"$f":"Q309*Inputs!Q356","v":0}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H310*Inputs!H357","v":0},{"$f":"I310*Inputs!I357","v":0},{"$f":"J310*Inputs!J357","v":0},{"$f":"K310*Inputs!K357","v":0},{"$f":"L310*Inputs!L357","v":0},{"$f":"M310*Inputs!M357","v":0},{"$f":"N310*Inputs!N357","v":0},{"$f":"O310*Inputs!O357","v":0},{"$f":"P310*Inputs!P357","v":0},{"$f":"Q310*Inputs!Q357","v":0}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H311*Inputs!H358","v":0},{"$f":"I311*Inputs!I358","v":0},{"$f":"J311*Inputs!J358","v":0},{"$f":"K311*Inputs!K358","v":0},{"$f":"L311*Inputs!L358","v":0},{"$f":"M311*Inputs!M358","v":0},{"$f":"N311*Inputs!N358","v":0},{"$f":"O311*Inputs!O358","v":0},{"$f":"P311*Inputs!P358","v":0},{"$f":"Q311*Inputs!Q358","v":0}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H312*Inputs!H359","v":0},{"$f":"I312*Inputs!I359","v":0},{"$f":"J312*Inputs!J359","v":0},{"$f":"K312*Inputs!K359","v":0},{"$f":"L312*Inputs!L359","v":0},{"$f":"M312*Inputs!M359","v":0},{"$f":"N312*Inputs!N359","v":0},{"$f":"O312*Inputs!O359","v":0},{"$f":"P312*Inputs!P359","v":0},{"$f":"Q312*Inputs!Q359","v":0}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H313*Inputs!H360","v":0},{"$f":"I313*Inputs!I360","v":0},{"$f":"J313*Inputs!J360","v":0},{"$f":"K313*Inputs!K360","v":0},{"$f":"L313*Inputs!L360","v":0},{"$f":"M313*Inputs!M360","v":4612.4999999999991},{"$f":"N313*Inputs!N360","v":4491.421875},{"$f":"O313*Inputs!O360","v":4458.3271874999991},{"$f":"P313*Inputs!P360","v":4445.6064169921865},{"$f":"Q313*Inputs!Q360","v":4429.463153466796}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H314*Inputs!H361","v":0},{"$f":"I314*Inputs!I361","v":0},{"$f":"J314*Inputs!J361","v":0},{"$f":"K314*Inputs!K361","v":0},{"$f":"L314*Inputs!L361","v":0},{"$f":"M314*Inputs!M361","v":0},{"$f":"N314*Inputs!N361","v":0},{"$f":"O314*Inputs!O361","v":0},{"$f":"P314*Inputs!P361","v":0},{"$f":"Q314*Inputs!Q361","v":0}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H315*Inputs!H362","v":0},{"$f":"I315*Inputs!I362","v":0},{"$f":"J315*Inputs!J362","v":0},{"$f":"K315*Inputs!K362","v":0},{"$f":"L315*Inputs!L362","v":0},{"$f":"M315*Inputs!M362","v":0},{"$f":"N315*Inputs!N362","v":0},{"$f":"O315*Inputs!O362","v":0},{"$f":"P315*Inputs!P362","v":0},{"$f":"Q315*Inputs!Q362","v":0}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H316*Inputs!H363","v":0},{"$f":"I316*Inputs!I363","v":0},{"$f":"J316*Inputs!J363","v":0},{"$f":"K316*Inputs!K363","v":0},{"$f":"L316*Inputs!L363","v":0},{"$f":"M316*Inputs!M363","v":0},{"$f":"N316*Inputs!N363","v":0},{"$f":"O316*Inputs!O363","v":0},{"$f":"P316*Inputs!P363","v":0},{"$f":"Q316*Inputs!Q363","v":0}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H317*Inputs!H364","v":0},{"$f":"I317*Inputs!I364","v":0},{"$f":"J317*Inputs!J364","v":0},{"$f":"K317*Inputs!K364","v":0},{"$f":"L317*Inputs!L364","v":0},{"$f":"M317*Inputs!M364","v":0},{"$f":"N317*Inputs!N364","v":0},{"$f":"O317*Inputs!O364","v":0},{"$f":"P317*Inputs!P364","v":0},{"$f":"Q317*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H318*Inputs!H365","v":0},{"$f":"I318*Inputs!I365","v":0},{"$f":"J318*Inputs!J365","v":0},{"$f":"K318*Inputs!K365","v":0},{"$f":"L318*Inputs!L365","v":0},{"$f":"M318*Inputs!M365","v":0},{"$f":"N318*Inputs!N365","v":0},{"$f":"O318*Inputs!O365","v":0},{"$f":"P318*Inputs!P365","v":0},{"$f":"Q318*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H319*Inputs!H366","v":0},{"$f":"I319*Inputs!I366","v":0},{"$f":"J319*Inputs!J366","v":0},{"$f":"K319*Inputs!K366","v":0},{"$f":"L319*Inputs!L366","v":0},{"$f":"M319*Inputs!M366","v":0},{"$f":"N319*Inputs!N366","v":0},{"$f":"O319*Inputs!O366","v":0},{"$f":"P319*Inputs!P366","v":0},{"$f":"Q319*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H320*Inputs!H367","v":0},{"$f":"I320*Inputs!I367","v":0},{"$f":"J320*Inputs!J367","v":0},{"$f":"K320*Inputs!K367","v":0},{"$f":"L320*Inputs!L367","v":0},{"$f":"M320*Inputs!M367","v":0},{"$f":"N320*Inputs!N367","v":0},{"$f":"O320*Inputs!O367","v":0},{"$f":"P320*Inputs!P367","v":0},{"$f":"Q320*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H321*Inputs!H368","v":0},{"$f":"I321*Inputs!I368","v":0},{"$f":"J321*Inputs!J368","v":0},{"$f":"K321*Inputs!K368","v":0},{"$f":"L321*Inputs!L368","v":0},{"$f":"M321*Inputs!M368","v":0},{"$f":"N321*Inputs!N368","v":0},{"$f":"O321*Inputs!O368","v":0},{"$f":"P321*Inputs!P368","v":0},{"$f":"Q321*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H322*Inputs!H369","v":0},{"$f":"I322*Inputs!I369","v":0},{"$f":"J322*Inputs!J369","v":0},{"$f":"K322*Inputs!K369","v":0},{"$f":"L322*Inputs!L369","v":0},{"$f":"M322*Inputs!M369","v":0},{"$f":"N322*Inputs!N369","v":0},{"$f":"O322*Inputs!O369","v":0},{"$f":"P322*Inputs!P369","v":0},{"$f":"Q322*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H323*Inputs!H370","v":0},{"$f":"I323*Inputs!I370","v":0},{"$f":"J323*Inputs!J370","v":0},{"$f":"K323*Inputs!K370","v":0},{"$f":"L323*Inputs!L370","v":0},{"$f":"M323*Inputs!M370","v":0},{"$f":"N323*Inputs!N370","v":0},{"$f":"O323*Inputs!O370","v":0},{"$f":"P323*Inputs!P370","v":0},{"$f":"Q323*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H324*Inputs!H371","v":0},{"$f":"I324*Inputs!I371","v":0},{"$f":"J324*Inputs!J371","v":0},{"$f":"K324*Inputs!K371","v":0},{"$f":"L324*Inputs!L371","v":0},{"$f":"M324*Inputs!M371","v":0},{"$f":"N324*Inputs!N371","v":0},{"$f":"O324*Inputs!O371","v":0},{"$f":"P324*Inputs!P371","v":0},{"$f":"Q324*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H325*Inputs!H372","v":0},{"$f":"I325*Inputs!I372","v":0},{"$f":"J325*Inputs!J372","v":0},{"$f":"K325*Inputs!K372","v":0},{"$f":"L325*Inputs!L372","v":0},{"$f":"M325*Inputs!M372","v":0},{"$f":"N325*Inputs!N372","v":0},{"$f":"O325*Inputs!O372","v":0},{"$f":"P325*Inputs!P372","v":0},{"$f":"Q325*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H326*Inputs!H373","v":0},{"$f":"I326*Inputs!I373","v":0},{"$f":"J326*Inputs!J373","v":0},{"$f":"K326*Inputs!K373","v":0},{"$f":"L326*Inputs!L373","v":0},{"$f":"M326*Inputs!M373","v":0},{"$f":"N326*Inputs!N373","v":0},{"$f":"O326*Inputs!O373","v":0},{"$f":"P326*Inputs!P373","v":0},{"$f":"Q326*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H327*Inputs!H374","v":0},{"$f":"I327*Inputs!I374","v":0},{"$f":"J327*Inputs!J374","v":0},{"$f":"K327*Inputs!K374","v":0},{"$f":"L327*Inputs!L374","v":0},{"$f":"M327*Inputs!M374","v":0},{"$f":"N327*Inputs!N374","v":0},{"$f":"O327*Inputs!O374","v":0},{"$f":"P327*Inputs!P374","v":0},{"$f":"Q327*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H328*Inputs!H375","v":0},{"$f":"I328*Inputs!I375","v":0},{"$f":"J328*Inputs!J375","v":0},{"$f":"K328*Inputs!K375","v":0},{"$f":"L328*Inputs!L375","v":0},{"$f":"M328*Inputs!M375","v":0},{"$f":"N328*Inputs!N375","v":0},{"$f":"O328*Inputs!O375","v":0},{"$f":"P328*Inputs!P375","v":0},{"$f":"Q328*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H329*Inputs!H376","v":0},{"$f":"I329*Inputs!I376","v":0},{"$f":"J329*Inputs!J376","v":0},{"$f":"K329*Inputs!K376","v":0},{"$f":"L329*Inputs!L376","v":0},{"$f":"M329*Inputs!M376","v":0},{"$f":"N329*Inputs!N376","v":0},{"$f":"O329*Inputs!O376","v":0},{"$f":"P329*Inputs!P376","v":0},{"$f":"Q329*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H330*Inputs!H377","v":0},{"$f":"I330*Inputs!I377","v":0},{"$f":"J330*Inputs!J377","v":0},{"$f":"K330*Inputs!K377","v":0},{"$f":"L330*Inputs!L377","v":0},{"$f":"M330*Inputs!M377","v":0},{"$f":"N330*Inputs!N377","v":0},{"$f":"O330*Inputs!O377","v":0},{"$f":"P330*Inputs!P377","v":0},{"$f":"Q330*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H331*Inputs!H378","v":0},{"$f":"I331*Inputs!I378","v":0},{"$f":"J331*Inputs!J378","v":0},{"$f":"K331*Inputs!K378","v":0},{"$f":"L331*Inputs!L378","v":0},{"$f":"M331*Inputs!M378","v":0},{"$f":"N331*Inputs!N378","v":0},{"$f":"O331*Inputs!O378","v":0},{"$f":"P331*Inputs!P378","v":0},{"$f":"Q331*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H332*Inputs!H379","v":0},{"$f":"I332*Inputs!I379","v":0},{"$f":"J332*Inputs!J379","v":0},{"$f":"K332*Inputs!K379","v":0},{"$f":"L332*Inputs!L379","v":0},{"$f":"M332*Inputs!M379","v":0},{"$f":"N332*Inputs!N379","v":0},{"$f":"O332*Inputs!O379","v":0},{"$f":"P332*Inputs!P379","v":0},{"$f":"Q332*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H333*Inputs!H380","v":0},{"$f":"I333*Inputs!I380","v":0},{"$f":"J333*Inputs!J380","v":0},{"$f":"K333*Inputs!K380","v":0},{"$f":"L333*Inputs!L380","v":0},{"$f":"M333*Inputs!M380","v":0},{"$f":"N333*Inputs!N380","v":0},{"$f":"O333*Inputs!O380","v":0},{"$f":"P333*Inputs!P380","v":0},{"$f":"Q333*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H334*Inputs!H381","v":0},{"$f":"I334*Inputs!I381","v":0},{"$f":"J334*Inputs!J381","v":0},{"$f":"K334*Inputs!K381","v":0},{"$f":"L334*Inputs!L381","v":0},{"$f":"M334*Inputs!M381","v":0},{"$f":"N334*Inputs!N381","v":0},{"$f":"O334*Inputs!O381","v":0},{"$f":"P334*Inputs!P381","v":0},{"$f":"Q334*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H335*Inputs!H382","v":0},{"$f":"I335*Inputs!I382","v":0},{"$f":"J335*Inputs!J382","v":0},{"$f":"K335*Inputs!K382","v":0},{"$f":"L335*Inputs!L382","v":0},{"$f":"M335*Inputs!M382","v":0},{"$f":"N335*Inputs!N382","v":0},{"$f":"O335*Inputs!O382","v":0},{"$f":"P335*Inputs!P382","v":0},{"$f":"Q335*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H336*Inputs!H383","v":0},{"$f":"I336*Inputs!I383","v":0},{"$f":"J336*Inputs!J383","v":0},{"$f":"K336*Inputs!K383","v":0},{"$f":"L336*Inputs!L383","v":0},{"$f":"M336*Inputs!M383","v":0},{"$f":"N336*Inputs!N383","v":0},{"$f":"O336*Inputs!O383","v":0},{"$f":"P336*Inputs!P383","v":0},{"$f":"Q336*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H337*Inputs!H384","v":0},{"$f":"I337*Inputs!I384","v":0},{"$f":"J337*Inputs!J384","v":0},{"$f":"K337*Inputs!K384","v":0},{"$f":"L337*Inputs!L384","v":0},{"$f":"M337*Inputs!M384","v":0},{"$f":"N337*Inputs!N384","v":0},{"$f":"O337*Inputs!O384","v":0},{"$f":"P337*Inputs!P384","v":0},{"$f":"Q337*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H338*Inputs!H385","v":0},{"$f":"I338*Inputs!I385","v":0},{"$f":"J338*Inputs!J385","v":0},{"$f":"K338*Inputs!K385","v":0},{"$f":"L338*Inputs!L385","v":0},{"$f":"M338*Inputs!M385","v":0},{"$f":"N338*Inputs!N385","v":0},{"$f":"O338*Inputs!O385","v":0},{"$f":"P338*Inputs!P385","v":0},{"$f":"Q338*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H339*Inputs!H386","v":0},{"$f":"I339*Inputs!I386","v":0},{"$f":"J339*Inputs!J386","v":0},{"$f":"K339*Inputs!K386","v":0},{"$f":"L339*Inputs!L386","v":0},{"$f":"M339*Inputs!M386","v":0},{"$f":"N339*Inputs!N386","v":0},{"$f":"O339*Inputs!O386","v":0},{"$f":"P339*Inputs!P386","v":0},{"$f":"Q339*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H340*Inputs!H387","v":0},{"$f":"I340*Inputs!I387","v":0},{"$f":"J340*Inputs!J387","v":0},{"$f":"K340*Inputs!K387","v":0},{"$f":"L340*Inputs!L387","v":0},{"$f":"M340*Inputs!M387","v":0},{"$f":"N340*Inputs!N387","v":0},{"$f":"O340*Inputs!O387","v":0},{"$f":"P340*Inputs!P387","v":0},{"$f":"Q340*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H341*Inputs!H388","v":0},{"$f":"I341*Inputs!I388","v":0},{"$f":"J341*Inputs!J388","v":0},{"$f":"K341*Inputs!K388","v":0},{"$f":"L341*Inputs!L388","v":0},{"$f":"M341*Inputs!M388","v":0},{"$f":"N341*Inputs!N388","v":0},{"$f":"O341*Inputs!O388","v":0},{"$f":"P341*Inputs!P388","v":0},{"$f":"Q341*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H342*Inputs!H389","v":0},{"$f":"I342*Inputs!I389","v":0},{"$f":"J342*Inputs!J389","v":0},{"$f":"K342*Inputs!K389","v":0},{"$f":"L342*Inputs!L389","v":0},{"$f":"M342*Inputs!M389","v":0},{"$f":"N342*Inputs!N389","v":0},{"$f":"O342*Inputs!O389","v":0},{"$f":"P342*Inputs!P389","v":0},{"$f":"Q342*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H343*Inputs!H390","v":0},{"$f":"I343*Inputs!I390","v":0},{"$f":"J343*Inputs!J390","v":0},{"$f":"K343*Inputs!K390","v":0},{"$f":"L343*Inputs!L390","v":0},{"$f":"M343*Inputs!M390","v":0},{"$f":"N343*Inputs!N390","v":0},{"$f":"O343*Inputs!O390","v":0},{"$f":"P343*Inputs!P390","v":0},{"$f":"Q343*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H344*Inputs!H391","v":0},{"$f":"I344*Inputs!I391","v":0},{"$f":"J344*Inputs!J391","v":0},{"$f":"K344*Inputs!K391","v":0},{"$f":"L344*Inputs!L391","v":0},{"$f":"M344*Inputs!M391","v":0},{"$f":"N344*Inputs!N391","v":0},{"$f":"O344*Inputs!O391","v":0},{"$f":"P344*Inputs!P391","v":0},{"$f":"Q344*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H345*Inputs!H392","v":0},{"$f":"I345*Inputs!I392","v":0},{"$f":"J345*Inputs!J392","v":0},{"$f":"K345*Inputs!K392","v":0},{"$f":"L345*Inputs!L392","v":0},{"$f":"M345*Inputs!M392","v":0},{"$f":"N345*Inputs!N392","v":0},{"$f":"O345*Inputs!O392","v":0},{"$f":"P345*Inputs!P392","v":0},{"$f":"Q345*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H346*Inputs!H393","v":0},{"$f":"I346*Inputs!I393","v":0},{"$f":"J346*Inputs!J393","v":0},{"$f":"K346*Inputs!K393","v":0},{"$f":"L346*Inputs!L393","v":0},{"$f":"M346*Inputs!M393","v":0},{"$f":"N346*Inputs!N393","v":0},{"$f":"O346*Inputs!O393","v":0},{"$f":"P346*Inputs!P393","v":0},{"$f":"Q346*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H347*Inputs!H394","v":0},{"$f":"I347*Inputs!I394","v":0},{"$f":"J347*Inputs!J394","v":0},{"$f":"K347*Inputs!K394","v":0},{"$f":"L347*Inputs!L394","v":0},{"$f":"M347*Inputs!M394","v":0},{"$f":"N347*Inputs!N394","v":0},{"$f":"O347*Inputs!O394","v":0},{"$f":"P347*Inputs!P394","v":0},{"$f":"Q347*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H348*Inputs!H395","v":0},{"$f":"I348*Inputs!I395","v":0},{"$f":"J348*Inputs!J395","v":0},{"$f":"K348*Inputs!K395","v":0},{"$f":"L348*Inputs!L395","v":0},{"$f":"M348*Inputs!M395","v":0},{"$f":"N348*Inputs!N395","v":0},{"$f":"O348*Inputs!O395","v":0},{"$f":"P348*Inputs!P395","v":0},{"$f":"Q348*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H349*Inputs!H396","v":0},{"$f":"I349*Inputs!I396","v":0},{"$f":"J349*Inputs!J396","v":0},{"$f":"K349*Inputs!K396","v":0},{"$f":"L349*Inputs!L396","v":0},{"$f":"M349*Inputs!M396","v":0},{"$f":"N349*Inputs!N396","v":0},{"$f":"O349*Inputs!O396","v":0},{"$f":"P349*Inputs!P396","v":0},{"$f":"Q349*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H350*Inputs!H397","v":0},{"$f":"I350*Inputs!I397","v":0},{"$f":"J350*Inputs!J397","v":0},{"$f":"K350*Inputs!K397","v":0},{"$f":"L350*Inputs!L397","v":0},{"$f":"M350*Inputs!M397","v":0},{"$f":"N350*Inputs!N397","v":0},{"$f":"O350*Inputs!O397","v":0},{"$f":"P350*Inputs!P397","v":0},{"$f":"Q350*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H351*Inputs!H398","v":0},{"$f":"I351*Inputs!I398","v":0},{"$f":"J351*Inputs!J398","v":0},{"$f":"K351*Inputs!K398","v":0},{"$f":"L351*Inputs!L398","v":0},{"$f":"M351*Inputs!M398","v":0},{"$f":"N351*Inputs!N398","v":0},{"$f":"O351*Inputs!O398","v":0},{"$f":"P351*Inputs!P398","v":0},{"$f":"Q351*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H352*Inputs!H399","v":0},{"$f":"I352*Inputs!I399","v":0},{"$f":"J352*Inputs!J399","v":0},{"$f":"K352*Inputs!K399","v":0},{"$f":"L352*Inputs!L399","v":0},{"$f":"M352*Inputs!M399","v":0},{"$f":"N352*Inputs!N399","v":0},{"$f":"O352*Inputs!O399","v":0},{"$f":"P352*Inputs!P399","v":0},{"$f":"Q352*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H353*Inputs!H400","v":0},{"$f":"I353*Inputs!I400","v":0},{"$f":"J353*Inputs!J400","v":0},{"$f":"K353*Inputs!K400","v":0},{"$f":"L353*Inputs!L400","v":0},{"$f":"M353*Inputs!M400","v":0},{"$f":"N353*Inputs!N400","v":0},{"$f":"O353*Inputs!O400","v":0},{"$f":"P353*Inputs!P400","v":0},{"$f":"Q353*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H354*Inputs!H401","v":0},{"$f":"I354*Inputs!I401","v":0},{"$f":"J354*Inputs!J401","v":0},{"$f":"K354*Inputs!K401","v":0},{"$f":"L354*Inputs!L401","v":0},{"$f":"M354*Inputs!M401","v":0},{"$f":"N354*Inputs!N401","v":0},{"$f":"O354*Inputs!O401","v":0},{"$f":"P354*Inputs!P401","v":0},{"$f":"Q354*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H355*Inputs!H402","v":0},{"$f":"I355*Inputs!I402","v":0},{"$f":"J355*Inputs!J402","v":0},{"$f":"K355*Inputs!K402","v":0},{"$f":"L355*Inputs!L402","v":0},{"$f":"M355*Inputs!M402","v":0},{"$f":"N355*Inputs!N402","v":0},{"$f":"O355*Inputs!O402","v":0},{"$f":"P355*Inputs!P402","v":0},{"$f":"Q355*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H356*Inputs!H403","v":0},{"$f":"I356*Inputs!I403","v":0},{"$f":"J356*Inputs!J403","v":0},{"$f":"K356*Inputs!K403","v":0},{"$f":"L356*Inputs!L403","v":0},{"$f":"M356*Inputs!M403","v":0},{"$f":"N356*Inputs!N403","v":0},{"$f":"O356*Inputs!O403","v":0},{"$f":"P356*Inputs!P403","v":0},{"$f":"Q356*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H357*Inputs!H404","v":0},{"$f":"I357*Inputs!I404","v":0},{"$f":"J357*Inputs!J404","v":0},{"$f":"K357*Inputs!K404","v":0},{"$f":"L357*Inputs!L404","v":0},{"$f":"M357*Inputs!M404","v":0},{"$f":"N357*Inputs!N404","v":0},{"$f":"O357*Inputs!O404","v":0},{"$f":"P357*Inputs!P404","v":0},{"$f":"Q357*Inputs!Q404","v":0}]
[null,null,null,null,null,null,null,{"$f":"SUM(H361:H710)","v":77231.088232074369},{"$f":"SUM(I361:I710)","v":91934.863983674906},42265.413568764969,42805.139072893609,43839.260306546967,49547.741814210625,50550.044734565898,51668.415618555046,52835.9470588236,{"$f":"SUM(Q361:Q710)","v":54029.562311343987}]

{"sheet":"Calc Building Blocks & Xfactors","index":11,"n_rows":55,"n_cols":14,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"},null,null,null,null,null,null,null,5,6,7,8,9,10]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"REVENUE BUILDING BLOCKS"]
[]
[null,"Revenue Building Blocks ($ m nominal)","Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Labour","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Cost build up (Labour)'!M711/1000000","v":26.882791695683139},{"$f":"'Calc Cost build up (Labour)'!N711/1000000","v":27.972701189538512},{"$f":"'Calc Cost build up (Labour)'!O711/1000000","v":29.269544938530146},{"$f":"'Calc Cost build up (Labour)'!P711/1000000","v":30.636727815284853},{"$f":"'Calc Cost build up (Labour)'!Q711/1000000","v":31.948793867214285}]
[null,"Overtime","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Cost build up (Overtime)'!M711/1000000","v":2.601239380675114E-2},{"$f":"'Calc Cost build up (Overtime)'!N711/1000000","v":2.7206130678743758E-2},{"$f":"'Calc Cost build up (Overtime)'!O711/1000000","v":2.8557580802035489E-2},{"$f":"'Calc Cost build up (Overtime)'!P711/1000000","v":2.9973672186068053E-2},{"$f":"'Calc Cost build up (Overtime)'!Q711/1000000","v":3.1338496196450558E-2}]
[null,"Overheads","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Cost build up (Overheads)'!M711/1000000","v":2.1786976349842178},{"$f":"'Calc Cost build up (Overheads)'!N711/1000000","v":2.1902229646978428},{"$f":"'Calc Cost build up (Overheads)'!O711/1000000","v":2.2413984699493259},{"$f":"'Calc Cost build up (Overheads)'!P711/1000000","v":2.2994299787315566},{"$f":"'Calc Cost build up (Overheads)'!Q711/1000000","v":2.3502114485243149}]
[null,"Materials","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Cost build up (Materials)'!M711/1000000","v":4.9547741814210622E-2},{"$f":"'Calc Cost build up (Materials)'!N711/1000000","v":5.0550044734565897E-2},{"$f":"'Calc Cost build up (Materials)'!O711/1000000","v":5.1668415618555043E-2},{"$f":"'Calc Cost build up (Materials)'!P711/1000000","v":5.28359470588236E-2},{"$f":"'Calc Cost build up (Materials)'!Q711/1000000","v":5.4029562311343989E-2}]
[null,"Opex (no. DRC)","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Cost build up'!M711/1000000","v":29.137049466288314},{"$f":"'Calc Cost build up'!N711/1000000","v":30.24068032964966},{"$f":"'Calc Cost build up'!O711/1000000","v":31.591169404900075},{"$f":"'Calc Cost build up'!P711/1000000","v":33.018967413261308},{"$f":"'Calc Cost build up'!Q711/1000000","v":34.384373374246387}]
[null,"Annual Revenue Requirement","$m nominal",null,null,null,null,null,null,{"$f":"SUM(J10:J10)","v":29.137049466288314},{"$f":"SUM(K10:K10)","v":30.24068032964966},{"$f":"SUM(L10:L10)","v":31.591169404900075},{"$f":"SUM(M10:M10)","v":33.018967413261308},{"$f":"SUM(N10:N10)","v":34.384373374246387}]
[null,"NPV Annual Revenue Requirement","$m nominal",null,null,null,null,null,{"$f":"SUMPRODUCT(J11:N11,J16:N16)","v":132.3666936928484}]
[]
[null,"Discount rate","Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Nominal Vanilla WACC","%",null,null,null,null,null,null,{"$f":"INDIRECT(\"vanilla\"&J$1)","v":6.1100000000000002E-2},6.1100000000000002E-2,6.1100000000000002E-2,6.1100000000000002E-2,6.1100000000000002E-2]
[null,"Index for Smoothing","%",null,null,null,null,null,1,{"$f":"I16/(1+J15)","v":0.9424182452172275},{"$f":"J16/(1+K15)","v":0.88815214891831828},{"$f":"K16/(1+L15)","v":0.83701078966951126},{"$f":"L16/(1+M15)","v":0.78881423962822661},{"$f":"M16/(1+N15)","v":0.74339293151279484}]
[]
[null,"Smooth Revenue","Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"CPI","%",null,null,null,null,null,null,{"$f":"Inputs!M11","v":2.5000000000000001E-2},{"$f":"Inputs!N11","v":2.5000000000000001E-2},{"$f":"Inputs!O11","v":2.5000000000000001E-2},{"$f":"Inputs!P11","v":2.5000000000000001E-2},{"$f":"Inputs!Q11","v":2.5000000000000001E-2}]
[null,"X-factors","%",null,null,null,null,null,null,-1.5213740978888645E-2,0,0,0,0]
[null,"Smooth Annual Revenue ","$m nominal",null,null,null,null,null,null,{"$f":"'Calc Revenue & Tariffs'!M715/1000000","v":30.402788190538846},{"$f":"'Calc Revenue & Tariffs'!N715/1000000","v":30.925137273387495},{"$f":"'Calc Revenue & Tariffs'!O715/1000000","v":31.548023934376058},{"$f":"'Calc Revenue & Tariffs'!P715/1000000","v":32.202680376755623},{"$f":"'Calc Revenue & Tariffs'!Q715/1000000","v":32.876765401461078}]
[null,"NPV Smooth Annual Revenue","$m nominal",null,null,null,null,null,{"$f":"SUMPRODUCT(J21:N21,J16:N16)","v":132.36669369284837}]
[]
[null,"NPV Difference","$m nominal",null,null,null,null,null,{"$f":"(I22-I12)","v":-2.8421709430404007E-14}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"\"Revenue Building Blocks ($m real \" &$I$37 &\")\"","v":"Revenue Building Blocks ($m real 2018-19)"},"Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Labour",{"$f":"\"$m real \"&$I$37","v":"$m real 2018-19"},null,null,null,null,null,null,{"$f":"J6/(1+$J$19)","v":26.227113849446965},{"$f":"K6/((1+$J$19)*(1+$K$19))","v":26.624819692600607},{"$f":"L6/((1+$J$19)*(1+$K$19)*(1+$L$19))","v":27.179682187808208},{"$f":"M6/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19))","v":27.755363318811902},{"$f":"N6/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19)*(1+$N$19))","v":28.238078443489993}]
[null,"Overtime",{"$f":"\"$m real \"&$I$37","v":"$m real 2018-19"},null,null,null,null,null,null,{"$f":"J7/(1+$J$19)","v":2.5377945177318187E-2},{"$f":"K7/((1+$J$19)*(1+$K$19))","v":2.5895186844729336E-2},{"$f":"L7/((1+$J$19)*(1+$K$19)*(1+$L$19))","v":2.6518552710063283E-2},{"$f":"M7/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19))","v":2.7154667643984835E-2},{"$f":"N7/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19)*(1+$N$19))","v":2.7698664230467372E-2}]
[null,"Overheads","$m real 2018-19",null,null,null,null,null,null,2.1255586682772858,2.0846857486713555,2.0813612988313701,2.0831700719037407,2.0772444655671896]
[null,"Materials","$m real 2018-19",null,null,null,null,null,null,4.8339260306546949E-2,4.811426030654696E-2,4.7979260306546964E-2,4.7866760306546963E-2,4.7754260306546961E-2]
[null,"Opex (no. DRC)","$m real 2018-19",null,null,null,null,null,null,28.426389723208114,28.783514888423237,29.335541299656199,29.913554818666181,30.390775833594191]
[null,"Annual Revenue Requirement","$m real 2018-19",null,null,null,null,null,null,{"$f":"J42","v":28.426389723208114},{"$f":"K42","v":28.783514888423237},29.335541299656199,29.913554818666181,30.390775833594191]
[null,"NPV Annual Revenue Requirement","$m real 2018-19",null,null,null,null,null,{"$f":"SUMPRODUCT(J43:N43,J48:N48)","v":132.36669369284837}]
[]
[null,"Discount rate","Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"Real Vanilla WACC","%",null,null,null,null,null,null,{"$f":"(1+INDIRECT(\"vanilla\"&J$1))/(1+J$19)-1","v":3.5219512195121983E-2},{"$f":"(1+INDIRECT(\"vanilla\"&K$1))/(1+K$19)-1","v":3.5219512195121983E-2},3.5219512195121983E-2,3.5219512195121983E-2,3.5219512195121983E-2]
[null,"Index for Smoothing","%",null,null,null,null,null,1,{"$f":"I48/(1+J47)","v":0.96597870134765806},{"$f":"J48/(1+K47)","v":0.93311485145730799},{"$f":"K48/(1+L47)","v":0.90136907241894326},{"$f":"L48/(1+M47)","v":0.87070332601019396},{"$f":"M48/(1+N47)","v":0.84108086811841365}]
[]
[null,"Smooth Revenue","Units",null,null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($C$5))","v":"2018-19"},"2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"X-factors","%",null,null,null,null,null,null,{"$f":"J20","v":-1.5213740978888645E-2},{"$f":"K20","v":0},0,0,0]
[null,"Smooth Annual Revenue ",{"$f":"\"$m real \"&$I$37","v":"$m real 2018-19"},null,null,null,null,null,null,{"$f":"J21/(1+$J$19)","v":29.661256771257413},{"$f":"K21/((1+$J$19)*(1+$K$19))","v":29.434990861046995},{"$f":"L21/((1+$J$19)*(1+$K$19)*(1+$L$19))","v":29.295476441143744},{"$f":"M21/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19))","v":29.174039051602175},{"$f":"N21/((1+$J$19)*(1+$K$19)*(1+$L$19)*(1+$M$19)*(1+$N$19))","v":29.058270062813602}]
[null,"NPV Smooth Annual Revenue","$m real 2018-19",null,null,null,null,null,{"$f":"SUMPRODUCT(J52:N52,J48:N48)","v":132.36669369284837}]
[]
[null,"NPV Difference","$m real 2018-19",null,null,null,null,null,{"$f":"(I53-I44)","v":0}]

{"sheet":"Calc Revenue & Tariffs","index":12,"n_rows":715,"n_cols":17,"rows_kept":715,"cut":false,"hidden":false,"merged":[]}
[]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"Revenue and Tariffs"]
[]
[null,"CPI & Xfactors"]
[null,"Service Category","Service Category",null,null,null,null,{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G6)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[1,"CPI","All",null,null,null,null,{"$f":"IF(Inputs!H15=\"\",Inputs!H11,Inputs!H15)","v":2.4498886414253906E-2},{"$f":"IF(Inputs!I15=\"\",Inputs!I11,Inputs!I15)","v":2.4879227053140163E-2},{"$f":"IF(Inputs!J15=\"\",Inputs!J11,Inputs!J15)","v":1.5083667216591934E-2},{"$f":"IF(Inputs!K15=\"\",Inputs!K11,Inputs!K15)","v":1.2769909449732886E-2},{"$f":"IF(Inputs!L15=\"\",Inputs!L11,Inputs!L15)","v":1.9486474094452033E-2},{"$f":"IF(Inputs!M15=\"\",Inputs!M11,Inputs!M15)","v":2.5000000000000001E-2},{"$f":"IF(Inputs!N15=\"\",Inputs!N11,Inputs!N15)","v":2.5000000000000001E-2},{"$f":"IF(Inputs!O15=\"\",Inputs!O11,Inputs!O15)","v":2.5000000000000001E-2},{"$f":"IF(Inputs!P15=\"\",Inputs!P11,Inputs!P15)","v":2.5000000000000001E-2},{"$f":"IF(Inputs!Q15=\"\",Inputs!Q11,Inputs!Q15)","v":2.5000000000000001E-2}]
[{"$f":"IF(B8<>B7,IF(A7=1,0,1),A7)","v":0},"Xfactors","All",null,null,null,null,null,{"$f":"Inputs!I28","v":-1.0200000000000001E-2},{"$f":"Inputs!J28","v":-1.0699999999999999E-2},{"$f":"Inputs!K28","v":-1.11E-2},{"$f":"Inputs!L28","v":-1.0999999999999999E-2},{"$f":"'Calc Building Blocks & Xfactors'!J20","v":-1.5213740978888645E-2},{"$f":"'Calc Building Blocks & Xfactors'!K20","v":0},{"$f":"'Calc Building Blocks & Xfactors'!L20","v":0},{"$f":"'Calc Building Blocks & Xfactors'!M20","v":0},{"$f":"'Calc Building Blocks & Xfactors'!N20","v":0}]
[]
[null,"Prices increased by Xfactors & CPI ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G11)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"'Calc Cost build up'!H8","v":2377.8080010101417},{"$f":"H12*(1+I$7)*(1-I$8)","v":2461.8230796228377},{"$f":"I12*(1+J$7)*(1-J$8)","v":2525.6952331788052},2586.3413568760266,2665.7441710641888,2773.9576152087097,2843.306555588927,2914.3892194786499,2987.2489499656158,3061.9301737147557]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"'Calc Cost build up'!H9","v":2377.8080010101417},{"$f":"H13*(1+I$7)*(1-I$8)","v":2461.8230796228377},{"$f":"I13*(1+J$7)*(1-J$8)","v":2525.6952331788052},{"$f":"J13*(1+K$7)*(1-K$8)","v":2586.3413568760266},{"$f":"K13*(1+L$7)*(1-L$8)","v":2665.7441710641888},{"$f":"L13*(1+M$7)*(1-M$8)","v":2773.9576152087097},{"$f":"M13*(1+N$7)*(1-N$8)","v":2843.306555588927},{"$f":"N13*(1+O$7)*(1-O$8)","v":2914.3892194786499},{"$f":"O13*(1+P$7)*(1-P$8)","v":2987.2489499656158},{"$f":"P13*(1+Q$7)*(1-Q$8)","v":3061.9301737147557}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"'Calc Cost build up'!H10","v":2377.8080010101417},2461.8230796228377,2525.6952331788052,2586.3413568760266,2665.7441710641888,2773.9576152087097,2843.306555588927,2914.3892194786499,2987.2489499656158,3061.9301737147557]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"'Calc Cost build up'!H11","v":2377.8080010101417},2461.8230796228377,2525.6952331788052,2586.3413568760266,2665.7441710641888,2773.9576152087097,2843.306555588927,2914.3892194786499,2987.2489499656158,3061.9301737147557]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"'Calc Cost build up'!H12","v":2377.8080010101417},{"$f":"H16*(1+I$7)*(1-I$8)","v":2461.8230796228377},2525.6952331788052,2586.3413568760266,2665.7441710641888,2773.9576152087097,2843.306555588927,2914.3892194786499,2987.2489499656158,3061.9301737147557]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"'Calc Cost build up'!H13","v":54.914734434414392},56.855036480896985,58.330143953321176,59.7307472719637,61.564530509565607,64.063686263480648,65.665278420067665,67.306910380569349,68.989583140083582,70.714322718585663]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"'Calc Cost build up'!H14","v":1981.5023733637822},2051.5147871493696,2104.7414664309763,2155.2797933229317,2221.4486617508146,2311.6263364458046,2369.4169948569493,2428.6524197283729,2489.3687302215822,2551.6029484771216]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"'Calc Cost build up'!H15","v":177.52},183.79231330241547,188.56081634994433,193.08847370249643,199.01644920291298,207.09533975941483,212.27272325340019,217.57954133473518,223.01902986810353,228.59450561480611]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"'Calc Cost build up'!H16","v":1774.0478758689628},1836.7303008967613,1884.3843832680054,1929.631571804269,1988.8728536019103,2069.6093262874665,2121.3495594446531,2174.3832984307692,2228.7428808915383,2284.4614529138266]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"'Calc Cost build up'!H17","v":3204.7844625049675},3318.0190964366052,3404.1053091232211,3485.8435129031068,3592.8617856489673,3738.7107205844968,3832.1784885991087,3927.9829508140861,4026.1825245844379,4126.8370876990484]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"'Calc Cost build up'!H18","v":934.7733517405652},967.80169406180141,992.91136945907294,1016.752815149575,1047.9679657104152,1090.5092658672788,1117.7719975139607,1145.7162974518096,1174.3592048881048,1203.7181850103073]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"'Calc Cost build up'!H19","v":1983.9883677096927},2054.0886191214945,2107.3820766343688,2157.9838089486916,2224.2356928879349,2314.5265045604187,2372.3896671744292,2431.6994088537899,2492.4918940751345,2554.8041914270125]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"'Calc Cost build up'!H20","v":858.37428965083109},888.7032242803283,911.76068493896059,933.65356835367027,962.31750345527905,1001.3819015096058,1026.4164490473458,1052.0768602735293,1078.3787817803675,1105.3382513248766]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"'Calc Cost build up'!H21","v":1907.5893056199586},1974.9901493400214,2026.2313921142566,2074.8845621527871,2138.5852306327997,2225.3991402027468,2281.0341187078152,2338.0599716755105,2396.5114709673981,2456.424257741583]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"'Calc Cost build up'!H22","v":858.37428965083109},888.7032242803283,911.76068493896059,933.65356835367027,962.31750345527905,1001.3819015096058,1026.4164490473458,1052.0768602735293,1078.3787817803675,1105.3382513248766]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"'Calc Cost build up'!H23","v":1907.5893056199586},1974.9901493400214,2026.2313921142566,2074.8845621527871,2138.5852306327997,2225.3991402027468,2281.0341187078152,2338.0599716755105,2396.5114709673981,2456.424257741583]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"'Calc Cost build up'!H24","v":2647.7865681184098},2741.3407981384985,2812.4650563588602,2879.9969982421972,2968.4152829770887,3088.9153838153279,3166.1382684107107,3245.2917251209783,3326.4240182490025,3409.5846187052275]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"'Calc Cost build up'!H25","v":4135.8224513217147},4281.9534460144459,4393.0489956041583,4498.5333744379614,4636.6420617154954,4824.8623013806109,4945.4838589151259,5069.1209553880035,5195.8489792727032,5325.7452037545199]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"'Calc Cost build up'!H26","v":908.4661725380887},940.56500342365155,964.96802118122673,988.13850082091199,1018.475168316197,1059.8192353633992,1086.3147162474841,1113.4725841536711,1141.3093987575128,1169.8421337264506]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"'Calc Cost build up'!H27","v":1957.6811885072163},2026.8519284833449,2079.4387283565229,2129.3694946200289,2194.7428954937172,2283.8364740565398,2340.9323859079532,2399.4556955556518,2459.4420879445429,2520.9281401431563]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"'Calc Cost build up'!H28","v":143.06238160847184},148.11720404672135,151.9601141564934,155.608928058945,160.38625057587979,166.89698358493422,171.06940817455757,175.34614337892148,179.72979696339451,184.22304188747935]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"'Calc Cost build up'!H29","v":295.75848562570548},306.20851876953355,314.15311791350996,321.69645433770381,331.57280098500826,345.03269528720966,353.65851266938989,362.49997548612458,371.56247487327767,380.85153674510957]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"'Calc Cost build up'!H30","v":286.12476321694368},296.23440809344271,303.92022831298681,311.21785611788999,320.77250115175957,333.79396716986844,342.13881634911513,350.69228675784296,359.45959392678901,368.44608377495871]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"'Calc Cost build up'!H31","v":591.51697125141095},612.41703753906711,628.30623582701992,643.39290867540763,663.14560197001651,690.06539057441933,707.31702533877979,724.99995097224917,743.12494974655533,761.70307349021914]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"'Calc Cost build up'!H32","v":250.35916781482572},259.20510708176238,265.93019977386348,272.31562410315382,280.67593850778974,292.06972127363503,299.37146430547585,306.85575091311273,314.52714468594053,322.39032330308902]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"'Calc Cost build up'!H33","v":517.57734984498461},535.86490784668376,549.76795634864254,562.96879509098187,580.25240172376471,603.80721675261725,618.90239717143265,634.37495710071846,650.2343310282364,666.4901893039422]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"'Calc Cost build up'!H34","v":500.71833562965145},518.41021416352476,531.86039954772696,544.63124820630765,561.35187701557948,584.13944254727005,598.74292861095171,613.71150182622546,629.05428937188105,644.78064660617804]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"'Calc Cost build up'!H35","v":1035.1546996899692},1071.7298156933675,1099.5359126972851,1125.9375901819637,1160.5048034475294,1207.6144335052345,1237.8047943428653,1268.7499142014369,1300.4686620564728,1332.9803786078844]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"'Calc Cost build up'!H36","v":419.61341163649831},434.43961028273276,445.71117310479576,456.41343622120775,470.42570539553952,489.52220623291913,501.76026138874209,514.30426792346066,527.1618746215471,540.34092148708578]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"'Calc Cost build up'!H37","v":376.69469715395678},390.00444906871644,400.12313885784783,409.73075780352428,422.30983022277564,439.45311115743891,450.43943893637487,461.7004249097842,473.24293553252875,485.07400892084195]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"'Calc Cost build up'!H38","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"'Calc Cost build up'!H39","v":712.48},737.65405239806762,756.79253285831635,774.96437440037528,798.75642027992012,831.18120590236515,851.96073604992421,873.25975445117228,895.09124831245151,917.46852952026268]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"'Calc Cost build up'!H40","v":356.24},368.82702619903381,378.39626642915817,387.48218720018764,399.37821013996006,415.59060295118257,425.9803680249621,436.62987722558614,447.54562415622576,458.73426476013134]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"'Calc Cost build up'!H41","v":534.36},553.24053929855074,567.59439964373735,581.2232808002816,599.06731520994015,623.38590442677389,638.97055203744321,654.94481583837921,671.31843623433861,688.10139714019704]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"'Calc Cost build up'!H42","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"'Calc Cost build up'!H43","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"'Calc Cost build up'!H44","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"'Calc Cost build up'!H45","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"'Calc Cost build up'!H46","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"'Calc Cost build up'!H47","v":801.54},829.86080894782606,851.39159946560596,871.83492120042229,898.60097281491016,935.07885664016078,958.45582805616471,982.41722375756876,1006.9776543515079,1032.1520957102955]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"'Calc Cost build up'!H48","v":356.24},368.82702619903381,378.39626642915817,387.48218720018764,399.37821013996006,415.59060295118257,425.9803680249621,436.62987722558614,447.54562415622576,458.73426476013134]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"'Calc Cost build up'!H49","v":445.3},461.03378274879231,472.99533303644779,484.35273400023465,499.22276267495016,519.48825368897826,532.47546003120272,545.78734653198273,559.43203019528221,573.41783095016422]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"'Calc Cost build up'!H50","v":445.3},461.03378274879231,472.99533303644779,484.35273400023465,499.22276267495016,519.48825368897826,532.47546003120272,545.78734653198273,559.43203019528221,573.41783095016422]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"'Calc Cost build up'!H51","v":267.18},276.62026964927537,283.79719982186867,290.6116404001408,299.53365760497007,311.69295221338695,319.48527601872161,327.47240791918961,335.6592181171693,344.05069857009852]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"'Calc Cost build up'!H52","v":534.36},553.24053929855074,567.59439964373735,581.2232808002816,599.06731520994015,623.38590442677389,638.97055203744321,654.94481583837921,671.31843623433861,688.10139714019704]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"'Calc Cost build up'!H53","v":356.24},368.82702619903381,378.39626642915817,387.48218720018764,399.37821013996006,415.59060295118257,425.9803680249621,436.62987722558614,447.54562415622576,458.73426476013134]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"'Calc Cost build up'!H54","v":623.42000000000007},645.4472958483093,662.19346625102696,678.0938276003285,698.9118677449303,727.28355516456963,745.46564404368382,764.10228514477581,783.20484227339512,802.78496333022997]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"'Calc Cost build up'!H55","v":356.24},368.82702619903381,378.39626642915817,387.48218720018764,399.37821013996006,415.59060295118257,425.9803680249621,436.62987722558614,447.54562415622576,458.73426476013134]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"'Calc Cost build up'!H56","v":712.48},737.65405239806762,756.79253285831635,774.96437440037528,798.75642027992012,831.18120590236515,851.96073604992421,873.25975445117228,895.09124831245151,917.46852952026268]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"'Calc Cost build up'!H57","v":445.3},461.03378274879231,472.99533303644779,484.35273400023465,499.22276267495016,519.48825368897826,532.47546003120272,545.78734653198273,559.43203019528221,573.41783095016422]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"'Calc Cost build up'!H58","v":1668.4022737276155},1727.3519232053191,1772.1681767360435,1814.7208683857586,1870.4342967515574,1946.3628646518744,1995.021936268171,2044.8974846748752,2096.019921791747,2148.4204198365405]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"'Calc Cost build up'!H59","v":1668.4022737276155},1727.3519232053191,1772.1681767360435,1814.7208683857586,1870.4342967515574,1946.3628646518744,1995.021936268171,2044.8974846748752,2096.019921791747,2148.4204198365405]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"'Calc Cost build up'!H60","v":1668.4022737276155},1727.3519232053191,1772.1681767360435,1814.7208683857586,1870.4342967515574,1946.3628646518744,1995.021936268171,2044.8974846748752,2096.019921791747,2148.4204198365405]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"'Calc Cost build up'!H61","v":1668.4022737276155},1727.3519232053191,1772.1681767360435,1814.7208683857586,1870.4342967515574,1946.3628646518744,1995.021936268171,2044.8974846748752,2096.019921791747,2148.4204198365405]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"'Calc Cost build up'!H62","v":1668.4022737276155},1727.3519232053191,1772.1681767360435,1814.7208683857586,1870.4342967515574,1946.3628646518744,1995.021936268171,2044.8974846748752,2096.019921791747,2148.4204198365405]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"'Calc Cost build up'!H63","v":57.531112887159146},59.563859420873065,61.109247473656666,62.576581668474432,64.497734370743359,67.115960850064639,68.793859871316243,70.51370636809915,72.276549027301627,74.083462752984161]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"'Calc Cost build up'!H64","v":157.92327790551292},163.50318032083402,167.74528054598153,171.77312242491362,177.0466990493467,184.23374771159695,188.83959140438685,193.5605811894965,198.3995957192339,203.35958561221474]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"'Calc Cost build up'!H65","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"'Calc Cost build up'!H66","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"'Calc Cost build up'!H67","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"'Calc Cost build up'!H68","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"'Calc Cost build up'!H69","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"'Calc Cost build up'!H70","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"'Calc Cost build up'!H71","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"'Calc Cost build up'!H72","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"'Calc Cost build up'!H73","v":142.81},{"$f":"H77*(1+I$7)*(1-I$8)","v":147.85590504009662},{"$f":"I77*(1+J$7)*(1-J$8)","v":151.69203573082214},{"$f":"J77*(1+K$7)*(1-K$8)","v":155.33441262648438},{"$f":"K77*(1+L$7)*(1-L$8)","v":160.10330729308245},{"$f":"L77*(1+M$7)*(1-M$8)","v":166.60255447860538},{"$f":"M77*(1+N$7)*(1-N$8)","v":170.76761834057049},{"$f":"N77*(1+O$7)*(1-O$8)","v":175.03680879908475},{"$f":"O77*(1+P$7)*(1-P$8)","v":179.41272901906186},{"$f":"P77*(1+Q$7)*(1-Q$8)","v":183.89804724453839}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"'Calc Cost build up'!H74","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"'Calc Cost build up'!H75","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"'Calc Cost build up'!H76","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"'Calc Cost build up'!H77","v":714.05},739.27952520048302,758.46017865411068,776.67206313242195,800.51653646541229,833.01277239302692,853.83809170285247,875.18404399542374,897.0636450953092,919.49023622269181]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"'Calc Cost build up'!H78","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"'Calc Cost build up'!H79","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"'Calc Cost build up'!H80","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"'Calc Cost build up'!H81","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"'Calc Cost build up'!H82","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"'Calc Cost build up'!H83","v":714.05},739.27952520048302,758.46017865411068,776.67206313242195,800.51653646541229,833.01277239302692,853.83809170285247,875.18404399542374,897.0636450953092,919.49023622269181]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"'Calc Cost build up'!H84","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"'Calc Cost build up'!H85","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"'Calc Cost build up'!H86","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"'Calc Cost build up'!H87","v":571.24},591.42362016038646,606.76814292328856,621.33765050593752,640.41322917232981,666.41021791442154,683.07047336228197,700.14723519633901,717.65091607624743,735.59218897815356]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"'Calc Cost build up'!H88","v":856.86},887.13543024057981,910.15221438493302,932.0064757589065,960.61984375849499,999.61532687163253,1024.6057100434232,1050.2208527945086,1076.4763741143711,1103.3882834672302]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"'Calc Cost build up'!H89","v":714.05},739.27952520048302,758.46017865411068,776.67206313242195,800.51653646541229,833.01277239302692,853.83809170285247,875.18404399542374,897.0636450953092,919.49023622269181]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"'Calc Cost build up'!H90","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"'Calc Cost build up'!H91","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"'Calc Cost build up'!H92","v":571.24},591.42362016038646,606.76814292328856,621.33765050593752,640.41322917232981,666.41021791442154,683.07047336228197,700.14723519633901,717.65091607624743,735.59218897815356]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"'Calc Cost build up'!H93","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"'Calc Cost build up'!H94","v":571.24},591.42362016038646,606.76814292328856,621.33765050593752,640.41322917232981,666.41021791442154,683.07047336228197,700.14723519633901,717.65091607624743,735.59218897815356]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"'Calc Cost build up'!H95","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"'Calc Cost build up'!H96","v":714.05},739.27952520048302,758.46017865411068,776.67206313242195,800.51653646541229,833.01277239302692,853.83809170285247,875.18404399542374,897.0636450953092,919.49023622269181]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"'Calc Cost build up'!H97","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"'Calc Cost build up'!H98","v":856.86},887.13543024057981,910.15221438493302,932.0064757589065,960.61984375849499,999.61532687163253,1024.6057100434232,1050.2208527945086,1076.4763741143711,1103.3882834672302]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"'Calc Cost build up'!H99","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"'Calc Cost build up'!H100","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"'Calc Cost build up'!H101","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"'Calc Cost build up'!H102","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"'Calc Cost build up'!H103","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"'Calc Cost build up'!H104","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"'Calc Cost build up'!H105","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"'Calc Cost build up'!H106","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"'Calc Cost build up'!H107","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"'Calc Cost build up'!H108","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"'Calc Cost build up'!H109","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"'Calc Cost build up'!H110","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"'Calc Cost build up'!H111","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"'Calc Cost build up'!H112","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"'Calc Cost build up'!H113","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"'Calc Cost build up'!H114","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"'Calc Cost build up'!H115","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"'Calc Cost build up'!H116","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"'Calc Cost build up'!H117","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"'Calc Cost build up'!H118","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"'Calc Cost build up'!H119","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"'Calc Cost build up'!H120","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"'Calc Cost build up'!H121","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"'Calc Cost build up'!H122","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"'Calc Cost build up'!H123","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"'Calc Cost build up'!H124","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"'Calc Cost build up'!H125","v":999.67000000000007},1034.9913352806764,1061.8442501157551,1087.3408883853908,1120.7231510515774,1166.2178813502378,1195.3733283839936,1225.2576615935934,1255.8891031334331,1287.2863307117689]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"'Calc Cost build up'!H126","v":428.43},443.5677151202899,455.07610719246651,466.00323787945325,480.3099218792475,499.80766343581627,512.30285502171159,525.11042639725429,538.23818705718554,551.69414173361508]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"'Calc Cost build up'!H127","v":1285.29},1330.7031453608697,1365.2283215773996,1398.0097136383597,1440.9297656377425,1499.4229903074488,1536.9085650651348,1575.3312791917631,1614.7145611715571,1655.0824252008458]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"'Calc Cost build up'!H128","v":571.24},591.42362016038646,606.76814292328856,621.33765050593752,640.41322917232981,666.41021791442154,683.07047336228197,700.14723519633901,717.65091607624743,735.59218897815356]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"'Calc Cost build up'!H129","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"'Calc Cost build up'!H130","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"'Calc Cost build up'!H131","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"'Calc Cost build up'!H132","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"'Calc Cost build up'!H133","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"'Calc Cost build up'!H134","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"'Calc Cost build up'!H135","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"'Calc Cost build up'!H136","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"'Calc Cost build up'!H137","v":142.81},{"$f":"H141*(1+I$7)*(1-I$8)","v":147.85590504009662},{"$f":"I141*(1+J$7)*(1-J$8)","v":151.69203573082214},{"$f":"J141*(1+K$7)*(1-K$8)","v":155.33441262648438},{"$f":"K141*(1+L$7)*(1-L$8)","v":160.10330729308245},{"$f":"L141*(1+M$7)*(1-M$8)","v":166.60255447860538},{"$f":"M141*(1+N$7)*(1-N$8)","v":170.76761834057049},{"$f":"N141*(1+O$7)*(1-O$8)","v":175.03680879908475},{"$f":"O141*(1+P$7)*(1-P$8)","v":179.41272901906186},{"$f":"P141*(1+Q$7)*(1-Q$8)","v":183.89804724453839}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"'Calc Cost build up'!H138","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"'Calc Cost build up'!H139","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"'Calc Cost build up'!H140","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"'Calc Cost build up'!H141","v":85.685999999999993},88.713543024057969,91.015221438493285,93.200647575890628,96.061984375849477,99.961532687163228,102.4605710043423,105.02208527945085,107.64763741143712,110.33882834672303]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"'Calc Cost build up'!H142","v":164.23149999999998},170.03429079611109,174.44584109044544,178.63457452045702,184.11880338704481,191.59293765039618,196.38276109165608,201.29233011894746,206.32463837192114,211.48275433121916]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"'Calc Cost build up'!H143","v":314.18200000000002},325.28299108821261,333.7224786078088,341.73570777826575,352.22727604478149,366.52561985293192,375.68876034925518,385.08097935798651,394.70800384193615,404.57570393798454]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"'Calc Cost build up'!H144","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"'Calc Cost build up'!H145","v":99.966999999999999},103.49913352806763,106.1844250115755,108.73408883853908,112.07231510515774,116.62178813502379,119.53733283839938,122.52576615935935,125.58891031334332,128.72863307117689]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"'Calc Cost build up'!H146","v":214.215},221.78385756014495,227.53805359623325,233.00161893972663,240.15496093962375,249.90383171790813,256.1514275108558,262.55521319862714,269.11909352859277,275.84707086680754]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"'Calc Cost build up'!H147","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"'Calc Cost build up'!H148","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"'Calc Cost build up'!H149","v":284.19189999999998},294.23325102979226,301.86715110433602,309.11548112670391,318.60558151323409,331.5390834124247,339.82756049773531,348.32324951017864,357.03133074793305,365.95711401663135]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"'Calc Cost build up'!H150","v":499.83500000000004},517.49566764033818,530.92212505787757,543.67044419269541,560.36157552578868,583.1089406751189,597.68666419199678,612.62883079679671,627.94455156671654,643.64316535588443]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"'Calc Cost build up'!H151","v":999.67000000000007},1034.9913352806764,1061.8442501157551,1087.3408883853908,1120.7231510515774,1166.2178813502378,1195.3733283839936,1225.2576615935934,1255.8891031334331,1287.2863307117689]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"'Calc Cost build up'!H152","v":1256.7280000000001},1301.1319643528504,1334.8899144312352,1366.942831113063,1408.909104179126,1466.1024794117277,1502.7550413970207,1540.323917431946,1578.8320153677446,1618.3028157519382]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"'Calc Cost build up'!H153","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"'Calc Cost build up'!H154","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"'Calc Cost build up'!H155","v":85.685999999999993},88.713543024057969,91.015221438493285,93.200647575890628,96.061984375849477,99.961532687163228,102.4605710043423,105.02208527945085,107.64763741143712,110.33882834672303]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"'Calc Cost build up'!H156","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"'Calc Cost build up'!H157","v":314.18200000000002},325.28299108821261,333.7224786078088,341.73570777826575,352.22727604478149,366.52561985293192,375.68876034925518,385.08097935798651,394.70800384193615,404.57570393798454]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"'Calc Cost build up'!H158","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"'Calc Cost build up'!H159","v":99.966999999999999},103.49913352806763,106.1844250115755,108.73408883853908,112.07231510515774,116.62178813502379,119.53733283839938,122.52576615935935,125.58891031334332,128.72863307117689]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"'Calc Cost build up'!H160","v":214.215},221.78385756014495,227.53805359623325,233.00161893972663,240.15496093962375,249.90383171790813,256.1514275108558,262.55521319862714,269.11909352859277,275.84707086680754]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"'Calc Cost build up'!H161","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"'Calc Cost build up'!H162","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"'Calc Cost build up'!H163","v":284.19189999999998},294.23325102979226,301.86715110433602,309.11548112670391,318.60558151323409,331.5390834124247,339.82756049773531,348.32324951017864,357.03133074793305,365.95711401663135]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"'Calc Cost build up'!H164","v":485.55399999999997},502.71007713632849,515.75292148479525,528.13700293004683,544.35124479648027,566.44868522725824,580.60990235793963,595.12514991688806,610.00327866481018,625.25336063143038]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"'Calc Cost build up'!H165","v":999.67000000000007},1034.9913352806764,1061.8442501157551,1087.3408883853908,1120.7231510515774,1166.2178813502378,1195.3733283839936,1225.2576615935934,1255.8891031334331,1287.2863307117689]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"'Calc Cost build up'!H166","v":1213.885},1256.7751928408213,1289.3823037119882,1320.3425073251174,1360.878111991201,1416.1217130681457,1451.5247558948492,1487.8128747922203,1525.0081966620257,1563.1334015785762]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"'Calc Cost build up'!H167","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"'Calc Cost build up'!H168","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"'Calc Cost build up'!H169","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"'Calc Cost build up'!H170","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"'Calc Cost build up'!H171","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"'Calc Cost build up'!H172","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"'Calc Cost build up'!H173","v":85.685999999999993},88.713543024057969,91.015221438493285,93.200647575890628,96.061984375849477,99.961532687163228,102.4605710043423,105.02208527945085,107.64763741143712,110.33882834672303]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"'Calc Cost build up'!H174","v":157.09100000000001},162.64149554410631,166.8612393039044,170.86785388913287,176.11363802239075,183.26280992646596,187.84438017462759,192.54048967899325,197.35400192096807,202.28785196899227]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"'Calc Cost build up'!H175","v":314.18200000000002},325.28299108821261,333.7224786078088,341.73570777826575,352.22727604478149,366.52561985293192,375.68876034925518,385.08097935798651,394.70800384193615,404.57570393798454]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"'Calc Cost build up'!H176","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"'Calc Cost build up'!H177","v":99.966999999999999},103.49913352806763,106.1844250115755,108.73408883853908,112.07231510515774,116.62178813502379,119.53733283839938,122.52576615935935,125.58891031334332,128.72863307117689]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"'Calc Cost build up'!H178","v":214.215},221.78385756014495,227.53805359623325,233.00161893972663,240.15496093962375,249.90383171790813,256.1514275108558,262.55521319862714,269.11909352859277,275.84707086680754]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"'Calc Cost build up'!H179","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"'Calc Cost build up'!H180","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"'Calc Cost build up'!H181","v":284.19189999999998},294.23325102979226,301.86715110433602,309.11548112670391,318.60558151323409,331.5390834124247,339.82756049773531,348.32324951017864,357.03133074793305,365.95711401663135]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"'Calc Cost build up'!H182","v":499.83500000000004},517.49566764033818,530.92212505787757,543.67044419269541,560.36157552578868,583.1089406751189,597.68666419199678,612.62883079679671,627.94455156671654,643.64316535588443]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"'Calc Cost build up'!H183","v":999.67000000000007},1034.9913352806764,1061.8442501157551,1087.3408883853908,1120.7231510515774,1166.2178813502378,1195.3733283839936,1225.2576615935934,1255.8891031334331,1287.2863307117689]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"'Calc Cost build up'!H184","v":1256.7280000000001},1301.1319643528504,1334.8899144312352,1366.942831113063,1408.909104179126,1466.1024794117277,1502.7550413970207,1540.323917431946,1578.8320153677446,1618.3028157519382]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"'Calc Cost build up'!H185","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"'Calc Cost build up'!H186","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"'Calc Cost build up'!H187","v":357.02499999999998},369.63976260024151,379.23008932705534,388.33603156621098,400.25826823270614,416.50638619651346,426.91904585142623,437.59202199771187,448.5318225476546,459.7451181113459]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"'Calc Cost build up'!H188","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"'Calc Cost build up'!H189","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"'Calc Cost build up'!H190","v":357.02499999999998},369.63976260024151,379.23008932705534,388.33603156621098,400.25826823270614,416.50638619651346,426.91904585142623,437.59202199771187,448.5318225476546,459.7451181113459]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"'Calc Cost build up'!H191","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"'Calc Cost build up'!H192","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"'Calc Cost build up'!H193","v":357.02499999999998},369.63976260024151,379.23008932705534,388.33603156621098,400.25826823270614,416.50638619651346,426.91904585142623,437.59202199771187,448.5318225476546,459.7451181113459]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"'Calc Cost build up'!H194","v":85.685999999999993},88.713543024057969,91.015221438493285,93.200647575890628,96.061984375849477,99.961532687163228,102.4605710043423,105.02208527945085,107.64763741143712,110.33882834672303]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"'Calc Cost build up'!H195","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"'Calc Cost build up'!H196","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"'Calc Cost build up'!H197","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"'Calc Cost build up'!H198","v":92.82650000000001},96.106338276062814,98.599823225034413,100.96736820721488,104.06714974050362,108.29166041109352,110.99895192137085,113.77392571940511,116.61827386239023,119.53373070894997]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"'Calc Cost build up'!H199","v":199.934},206.99826705613526,212.368850023151,217.46817767707816,224.14463021031548,233.24357627004758,239.07466567679876,245.0515323187187,251.17782062668664,257.45726614235377]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"'Calc Cost build up'!H200","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"'Calc Cost build up'!H201","v":142.81},{"$f":"H205*(1+I$7)*(1-I$8)","v":147.85590504009662},{"$f":"I205*(1+J$7)*(1-J$8)","v":151.69203573082214},{"$f":"J205*(1+K$7)*(1-K$8)","v":155.33441262648438},{"$f":"K205*(1+L$7)*(1-L$8)","v":160.10330729308245},{"$f":"L205*(1+M$7)*(1-M$8)","v":166.60255447860538},{"$f":"M205*(1+N$7)*(1-N$8)","v":170.76761834057049},{"$f":"N205*(1+O$7)*(1-O$8)","v":175.03680879908475},{"$f":"O205*(1+P$7)*(1-P$8)","v":179.41272901906186},{"$f":"P205*(1+Q$7)*(1-Q$8)","v":183.89804724453839}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"'Calc Cost build up'!H202","v":264.19850000000002},273.53342432417878,280.63026610202104,287.36866335899617,296.19111849220263,308.21472578542006,315.92009393005554,323.81809627830688,331.91354868526452,340.2113874023961]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"'Calc Cost build up'!H203","v":485.55399999999997},502.71007713632849,515.75292148479525,528.13700293004683,544.35124479648027,566.44868522725824,580.60990235793963,595.12514991688806,610.00327866481018,625.25336063143038]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"'Calc Cost build up'!H204","v":999.67000000000007},1034.9913352806764,1061.8442501157551,1087.3408883853908,1120.7231510515774,1166.2178813502378,1195.3733283839936,1225.2576615935934,1255.8891031334331,1287.2863307117689]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"'Calc Cost build up'!H205","v":1213.885},1256.7751928408213,1289.3823037119882,1320.3425073251174,1360.878111991201,1416.1217130681457,1451.5247558948492,1487.8128747922203,1525.0081966620257,1563.1334015785762]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"'Calc Cost build up'!H206","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"'Calc Cost build up'!H207","v":171.37199999999999},177.42708604811594,182.03044287698657,186.40129515178126,192.12396875169895,199.92306537432646,204.9211420086846,210.0441705589017,215.29527482287423,220.67765669344607]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"'Calc Cost build up'!H208","v":364.16550000000001},377.03255785224644,386.81469111359655,396.10275219753527,408.26343359736035,424.83651392044379,435.45742676845487,446.34386243766619,457.50245899860778,468.94002047357293]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"'Calc Cost build up'!H209","v":42.842999999999996},44.356771512028985,45.507610719246642,46.600323787945314,48.030992187924738,49.980766343581614,51.230285502171149,52.511042639725424,53.823818705718558,55.169414173361517]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"'Calc Cost build up'!H210","v":92.82650000000001},96.106338276062814,98.599823225034413,100.96736820721488,104.06714974050362,108.29166041109352,110.99895192137085,113.77392571940511,116.61827386239023,119.53373070894997]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"'Calc Cost build up'!H211","v":214.215},221.78385756014495,227.53805359623325,233.00161893972663,240.15496093962375,249.90383171790813,256.1514275108558,262.55521319862714,269.11909352859277,275.84707086680754]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"'Calc Cost build up'!H212","v":14.281000000000001},14.785590504009663,15.169203573082216,15.533441262648441,16.010330729308251,16.660255447860543,17.076761834057056,17.50368087990848,17.941272901906189,18.389804724453843]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"'Calc Cost build up'!H213","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"'Calc Cost build up'!H214","v":99.966999999999999},103.49913352806763,106.1844250115755,108.73408883853908,112.07231510515774,116.62178813502379,119.53733283839938,122.52576615935935,125.58891031334332,128.72863307117689]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"'Calc Cost build up'!H215","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"'Calc Cost build up'!H216","v":71.405000000000001},73.927952520048308,75.846017865411071,77.66720631324219,80.051653646541226,83.301277239302692,85.383809170285247,87.518404399542376,89.706364509530928,91.949023622269195]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"'Calc Cost build up'!H217","v":164.23149999999998},170.03429079611109,174.44584109044544,178.63457452045702,184.11880338704481,191.59293765039618,196.38276109165608,201.29233011894746,206.32463837192114,211.48275433121916]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"'Calc Cost build up'!H218","v":357.02499999999998},369.63976260024151,379.23008932705534,388.33603156621098,400.25826823270614,416.50638619651346,426.91904585142623,437.59202199771187,448.5318225476546,459.7451181113459]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"'Calc Cost build up'!H219","v":42.842999999999996},44.356771512028985,45.507610719246642,46.600323787945314,48.030992187924738,49.980766343581614,51.230285502171149,52.511042639725424,53.823818705718558,55.169414173361517]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"'Calc Cost build up'!H220","v":99.966999999999999},103.49913352806763,106.1844250115755,108.73408883853908,112.07231510515774,116.62178813502379,119.53733283839938,122.52576615935935,125.58891031334332,128.72863307117689]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"'Calc Cost build up'!H221","v":199.934},206.99826705613526,212.368850023151,217.46817767707816,224.14463021031548,233.24357627004758,239.07466567679876,245.0515323187187,251.17782062668664,257.45726614235377]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"'Calc Cost build up'!H222","v":14.281000000000001},14.785590504009663,15.169203573082216,15.533441262648441,16.010330729308251,16.660255447860543,17.076761834057056,17.50368087990848,17.941272901906189,18.389804724453843]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"'Calc Cost build up'!H223","v":57.124000000000002},59.142362016038653,60.676814292328864,62.133765050593766,64.041322917233003,66.641021791442171,68.307047336228223,70.014723519633918,71.765091607624754,73.55921889781537]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"'Calc Cost build up'!H224","v":92.82650000000001},96.106338276062814,98.599823225034413,100.96736820721488,104.06714974050362,108.29166041109352,110.99895192137085,113.77392571940511,116.61827386239023,119.53373070894997]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"'Calc Cost build up'!H225","v":49.983499999999999},51.749566764033816,53.092212505787749,54.36704441926954,56.036157552578871,58.310894067511896,59.76866641919969,61.262883079679675,62.79445515667166,64.364316535588443]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"'Calc Cost build up'!H226","v":85.685999999999993},88.713543024057969,91.015221438493285,93.200647575890628,96.061984375849477,99.961532687163228,102.4605710043423,105.02208527945085,107.64763741143712,110.33882834672303]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"'Calc Cost build up'!H227","v":285.62},295.71181008019323,303.38407146164428,310.66882525296876,320.2066145861649,333.20510895721077,341.53523668114099,350.07361759816951,358.82545803812371,367.79609448907678]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"'Calc Cost build up'!H228","v":2377.8080010101417},2461.8230796228377,2525.6952331788052,2586.3413568760266,2665.7441710641888,2773.9576152087097,2843.306555588927,2914.3892194786499,2987.2489499656158,3061.9301737147557]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"'Calc Cost build up'!H229","v":47.612614746078101},49.294911032888649,50.573870578390512,51.788232933219881,53.37817442558989,55.545012548857414,56.933637862578848,58.356978809143314,59.815903279371895,61.311300861356187]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"'Calc Cost build up'!H230","v":71.418922119117155},73.942366549332988,75.860805867585782,77.682349399829846,80.067261638384863,83.31751882328615,85.400456793868301,87.535468213715006,89.723854919057871,91.96695129203431]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"'Calc Cost build up'!H231","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"'Calc Cost build up'!H232","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"'Calc Cost build up'!H233","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"'Calc Cost build up'!H234","v":59.27000000000001},61.364186623671507,62.95628427817261,64.467968884333956,66.447188735109592,69.144551529633389,70.873165317874225,72.644994450821073,74.461119312091597,76.322647294893883]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"'Calc Cost build up'!H235","v":142.81},147.85590504009662,151.69203573082214,155.33441262648438,160.10330729308245,166.60255447860538,170.76761834057049,175.03680879908475,179.41272901906186,183.89804724453839]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"'Calc Cost build up'!H236","v":301.1976337186826},311.83984825580376,319.93055259501074,327.61261479013064,337.67059244598795,351.37802101004024,360.16247153529122,369.16653332367349,378.39569665676527,387.85558907318438]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"'Calc Cost build up'!H237","v":3756.4305017046672},3889.156442474391,3990.0608492748029,4085.8688155906775,4211.3083603356235,4382.2625677847973,4491.8191319794169,4604.1146102789016,4719.2174755358737,4837.1979124242698]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"'Calc Cost build up'!H238","v":3445.927395433363},3567.6823314492176,3660.2460723611553,3748.1346398932333,3863.205466709047,4020.0287558784794,4120.5294747754406,4223.5427116448263,4329.1312794359465,4437.3595614218448]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"'Calc Cost build up'!H239","v":133.80000000000001},138.52755475362321,142.1216608135565,145.53423716422947,150.00225835595847,156.09146270735519,159.99374927503905,163.99359300691501,168.09343283208787,172.29576865289005]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"'Calc Cost build up'!H240","v":5.0374768614095764},5.215466007018124,5.3507815983063605,5.4792627224043331,5.6474806100696746,5.876734915185934,6.0236532880655815,6.1742446202672205,6.3286007357739003,6.486815754168247]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"'Calc Cost build up'!H241","v":133.80000000000001},138.52755475362321,142.1216608135565,145.53423716422947,150.00225835595847,156.09146270735519,159.99374927503905,163.99359300691501,168.09343283208787,172.29576865289005]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"'Calc Cost build up'!H242","v":133.80000000000001},138.52755475362321,142.1216608135565,145.53423716422947,150.00225835595847,156.09146270735519,159.99374927503905,163.99359300691501,168.09343283208787,172.29576865289005]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"'Calc Cost build up'!H243","v":535.20000000000005},554.11021901449283,568.48664325422601,582.13694865691787,600.0090334238339,624.36585082942076,639.9749971001562,655.97437202766002,672.37373132835148,689.18307461156019]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"'Calc Cost build up'!H244","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"'Calc Cost build up'!H245","v":178.12},184.4135130995169,189.19813321457909,193.74109360009382,199.68910506998003,207.79530147559129,212.99018401248105,218.31493861279307,223.77281207811288,229.36713238006567]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"'Calc Cost build up'!H246","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"'Calc Cost build up'!H247","v":267.18},276.62026964927537,283.79719982186867,290.6116404001408,299.53365760497007,311.69295221338695,319.48527601872161,327.47240791918961,335.6592181171693,344.05069857009852]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"'Calc Cost build up'!H248","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"'Calc Cost build up'!H249","v":178.12},184.4135130995169,189.19813321457909,193.74109360009382,199.68910506998003,207.79530147559129,212.99018401248105,218.31493861279307,223.77281207811288,229.36713238006567]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"'Calc Cost build up'!H250","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"'Calc Cost build up'!H251","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"'Calc Cost build up'!H252","v":178.12},184.4135130995169,189.19813321457909,193.74109360009382,199.68910506998003,207.79530147559129,212.99018401248105,218.31493861279307,223.77281207811288,229.36713238006567]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"'Calc Cost build up'!H253","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"'Calc Cost build up'!H254","v":178.12},184.4135130995169,189.19813321457909,193.74109360009382,199.68910506998003,207.79530147559129,212.99018401248105,218.31493861279307,223.77281207811288,229.36713238006567]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"'Calc Cost build up'!H255","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"'Calc Cost build up'!H256","v":178.12},184.4135130995169,189.19813321457909,193.74109360009382,199.68910506998003,207.79530147559129,212.99018401248105,218.31493861279307,223.77281207811288,229.36713238006567]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"'Calc Cost build up'!H257","v":100.35000000000001},103.89566606521741,106.59124561016741,109.15067787317214,112.50169376696891,117.06859703051647,119.99531195627937,122.99519475518633,126.07007462406598,129.22182648966762]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"'Calc Cost build up'!H258","v":111.50000000000001},115.43962896135268,118.43471734463044,121.27853097019126,125.00188196329879,130.07621892279607,133.32812439586596,136.66132750576259,140.07786069340665,143.57980721074179]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"'Calc Cost build up'!H259","v":132.71777157305038},137.40708795489232,140.9721234337529,144.35709748894132,148.78897952113448,154.82893192898425,158.69965522720884,162.66714660788904,166.73382527308624,170.90217090491339]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"'Calc Cost build up'!H260","v":143.06238160847184},148.11720404672135,151.9601141564934,155.608928058945,160.38625057587979,166.89698358493422,171.06940817455757,175.34614337892148,179.72979696339451,184.22304188747935]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"'Calc Cost build up'!H261","v":133.80000000000001},138.52755475362321,142.1216608135565,145.53423716422947,150.00225835595847,156.09146270735519,159.99374927503905,163.99359300691501,168.09343283208787,172.29576865289005]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"'Calc Cost build up'!H262","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"'Calc Cost build up'!H263","v":136.9393562979771},141.77783391251077,145.45626866822022,148.94891447374232,153.52176907703898,159.75384474405774,163.74769086265917,167.84138313422562,172.03741771258126,176.33835315539577]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"'Calc Cost build up'!H264","v":10.270451722348284},10.633337543438307,10.909220150116518,11.171168585530676,11.514132680777925,11.981538355804332,12.281076814699439,12.588103735066923,12.902806328443596,13.225376486654685]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"'Calc Cost build up'!H265","v":35.878192246931903},{"$f":"H269*(1+I$7)*(1-I$8)","v":37.145876240268151},{"$f":"I269*(1+J$7)*(1-J$8)","v":38.109628319297677},{"$f":"J269*(1+K$7)*(1-K$8)","v":39.024703583623378},{"$f":"K269*(1+L$7)*(1-L$8)","v":40.222794191098863},{"$f":"L269*(1+M$7)*(1-M$8)","v":41.855601697453622},{"$f":"M269*(1+N$7)*(1-N$8)","v":42.901991739889958},{"$f":"N269*(1+O$7)*(1-O$8)","v":43.974541533387203},{"$f":"O269*(1+P$7)*(1-P$8)","v":45.073905071721882},{"$f":"P269*(1+Q$7)*(1-Q$8)","v":46.200752698514925}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"'Calc Cost build up'!H266","v":8.5587097686235687},8.8611146195319233,9.0910167917637636,9.309307154608895,9.5951105673149364,9.984615296503609,10.234230678916198,10.490086445889101,10.752338607036329,11.021147072212235]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"'Calc Cost build up'!H267","v":3910.2836157189195},4048.4456478228572,4153.4828230045705,4253.2148214457247,4383.7920266826677,4561.7480506589827,4675.791751925457,4792.6865457235926,4912.5037093666824,5035.3163021008486]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"'Calc Cost build up'!H268","v":4611.4149247247678},4774.3500259827015,4898.2208355927178,5015.8352265886533,5169.8255076613423,5379.689841186977,5514.1820872166509,5652.0366393970662,5793.3375553819924,5938.170994266542]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"'Calc Cost build up'!H269","v":3851.1260875688959},3987.1979070164939,4090.6460057377094,4188.8691881734148,4317.4709293638361,4492.7347091112351,4605.0530768390154,4720.1794037599902,4838.1838888539896,4959.1384860753387]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"'Calc Cost build up'!H270","v":3615.2827920939817},3743.0215615219045,3840.1344897090312,3932.342475936945,4053.0686353477763,4217.5992460290045,4323.0392271797291,4431.1152078592222,4541.8930880557027,4655.4404152570951]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"'Calc Cost build up'!H271","v":4717.744598332969},4884.436645434831,5011.1636592620816,5131.4899944249091,5289.0309723211485,5503.734342552445,5641.3277011162554,5782.3608936441615,5926.9199159852651,6075.092913884896]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"'Calc Cost build up'!H272","v":5150.960639372749},5332.9595067598384,5471.3234742370241,5602.6990083264918,5774.7064918427814,6009.1254151547537,6159.3535505336222,6313.3373892969621,6471.1708240293856,6632.9500946301196]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"'Calc Cost build up'!H273","v":4015.7928930195912},4157.6828839086866,4265.554226003148,4367.9772443582997,4502.0777506931754,4684.8354753455151,4801.9563622291525,4922.005271284881,5045.0554030670028,5171.1817881436773]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"'Calc Cost build up'!H274","v":3745.049267038703},3877.3730746989563,3977.9717612864943,4073.489448586954,4198.5489365480771,4368.9851868698051,4478.20981654155,4590.1650619550883,4704.9191885039654,4822.5421682165643]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"'Calc Cost build up'!H275","v":3984.7310564085528},4125.5235395747277,4232.5605054719053,4334.1912899778245,4467.2545396293508,4648.5986479090861,4764.8136141068126,4883.9339544594823,5006.0323033209688,5131.1831109039922]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"'Calc Cost build up'!H276","v":4523.4122459919317},4683.2379490273315,4804.7448501102626,4920.1147279504466,5071.1663107159065,5277.0256644637038,5408.9513060752961,5544.1750887271783,5682.7794659453575,5824.8489525939913]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"'Calc Cost build up'!H277","v":3061.7220808964948},3169.901892389883,3252.1451949667271,3330.234584844161,3432.4755350730866,3571.813736999562,3661.1090804245509,3752.6368074351644,3846.4527276210433,3942.6140458115692]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"'Calc Cost build up'!H278","v":23.806307373039051},24.647455516444325,25.286935289195256,25.89411646660994,26.689087212794945,27.772506274428707,28.466818931289424,29.178489404571657,29.907951639685947,30.655650430678094]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"'Calc Cost build up'!H279","v":229.04415602585044},237.13697208421831,243.2895056355249,249.13128941813829,256.77982561369276,267.20356755341322,273.88365674224855,280.73074816080475,287.74901686482485,294.94274228644542]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"'Calc Cost build up'!H280","v":210.96},218.41384866086958,224.08060960558953,229.46115599526047,236.5058028607848,246.10653940765067,252.25920289284193,258.56568296516298,265.02982503929201,271.6555706652743]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"'Calc Cost build up'!H281","v":177.52},183.79231330241547,188.56081634994433,193.08847370249643,199.01644920291298,207.09533975941483,212.27272325340019,217.57954133473518,223.01902986810353,228.59450561480611]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"'Calc Cost build up'!H282","v":210.96},218.41384866086958,224.08060960558953,229.46115599526047,236.5058028607848,246.10653940765067,252.25920289284193,258.56568296516298,265.02982503929201,271.6555706652743]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"'Calc Cost build up'!H283","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"'Calc Cost build up'!H284","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"'Calc Cost build up'!H285","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"'Calc Cost build up'!H286","v":165.6864892241353},171.54068914747387,175.99132304111765,180.21716605122467,185.74998178393483,193.2903322409696,198.12259054699382,203.07565531066865,208.15254669343534,213.35636036077119]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"'Calc Cost build up'!H287","v":252.87581490878304},261.81067485533282,268.60336916605206,275.05298071773274,283.49733422960264,295.00564897179663,302.38079019609154,309.94030995099382,317.68881769976866,325.63103814226287]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"'Calc Cost build up'!H288","v":417.95549150960369},432.72311087200387,443.95013900965017,454.61011678214328,468.56702256139914,487.58807187074467,499.77777366751326,512.27221800920108,525.07902345943103,538.20599904591677]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"'Calc Cost build up'!H289","v":55.015345937398713},56.959202889630212,58.437012966034793,59.840182386588303,61.677325372527022,64.181059930640657,65.785586428906669,67.430226089629329,69.115981741870058,70.843881285416799]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"'Calc Cost build up'!H290","v":190.74517670710068},197.48477511421842,202.60852993862829,207.47349614965663,213.84310371129658,222.52386873381388,228.08696545215921,233.78913958846317,239.63386807817474,245.6247147801291]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"'Calc Cost build up'!H291","v":62.132433459050745},64.327758430302708,65.996746140419134,67.58143726920926,69.656243168975564,72.483874590363598,74.295971455122682,76.153370741500737,78.057205010038246,80.008635135289197]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"'Calc Cost build up'!H292","v":535.20000000000005},554.11021901449283,568.48664325422601,582.13694865691787,600.0090334238339,624.36585082942076,639.9749971001562,655.97437202766002,672.37373132835148,689.18307461156019]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"'Calc Cost build up'!H293","v":15.870871582026034},16.431637010962881,16.857956859463503,17.262744311073295,17.792724808529965,18.515004182952474,18.977879287526285,19.45232626971444,19.938634426457298,20.437100287118728]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"'Calc Cost build up'!H294","v":156.065},161.57924389106282,165.77142746537891,169.75187386424125,174.96339648970604,182.06587539180418,186.61752227659926,191.28296033351421,196.06503434185205,200.96666020039834]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"'Calc Cost build up'!H295","v":356.76499999999999},369.37057602149758,378.95391868571363,388.05322961058539,399.9667840236437,416.20306945283693,426.60814618915782,437.27334984388671,448.20518358998385,459.41031317973341]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"'Calc Cost build up'!H296","v":524.0150000000001},542.53001946352674,556.60599470265936,569.97102606587237,587.46960696859207,611.31739783703119,626.60033278295691,642.26534110253078,658.32197463009402,674.78002399584636]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"'Calc Cost build up'!H297","v":152.69610401723364},158.0913147228122,162.19300375701658,166.08752627875884,171.1865504091285,178.1357117022755,182.58910449483238,187.15383210720319,191.83267790988324,196.6284948576303]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"'Calc Cost build up'!H298","v":267.21818203015886},276.65980076492139,283.83775657477906,290.65317098782805,299.57646321597497,311.73749547898217,319.53093286595669,327.51920618760556,335.7071863422957,344.09986600085307]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"'Calc Cost build up'!H299","v":152.41929390600407},157.80472408125982,161.89897750336988,165.7864399680179,170.87622050015841,177.81278423475672,182.25810384062561,186.81455643664123,191.48492034755725,196.27204335624617]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"'Calc Cost build up'!H300","v":152.41929390600407},157.80472408125982,161.89897750336988,165.7864399680179,170.87622050015841,177.81278423475672,182.25810384062561,186.81455643664123,191.48492034755725,196.27204335624617]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"'Calc Cost build up'!H301","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"'Calc Cost build up'!H302","v":401.40000000000003},415.58266426086965,426.36498244066962,436.60271149268857,450.00677506787565,468.27438812206589,479.98124782511746,491.98077902074533,504.28029849626392,516.88730595867048]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"'Calc Cost build up'!H303","v":100.35000000000001},103.89566606521741,106.59124561016741,109.15067787317214,112.50169376696891,117.06859703051647,119.99531195627937,122.99519475518633,126.07007462406598,129.22182648966762]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"'Calc Cost build up'!H304","v":33.450000000000003},34.631888688405802,35.530415203389126,36.383559291057367,37.500564588989619,39.022865676838798,39.998437318759763,40.998398251728752,42.023358208021968,43.073942163222512]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"'Calc Cost build up'!H305","v":33.450000000000003},34.631888688405802,35.530415203389126,36.383559291057367,37.500564588989619,39.022865676838798,39.998437318759763,40.998398251728752,42.023358208021968,43.073942163222512]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"'Calc Cost build up'!H306","v":33.450000000000003},34.631888688405802,35.530415203389126,36.383559291057367,37.500564588989619,39.022865676838798,39.998437318759763,40.998398251728752,42.023358208021968,43.073942163222512]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"'Calc Cost build up'!H307","v":26.760000000000005},27.705510950724644,28.424332162711305,29.106847432845903,30.000451671191712,31.218292541471058,31.998749855007834,32.79871860138303,33.618686566417601,34.459153730578038]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"'Calc Cost build up'!H308","v":15.870871582026034},16.431637010962881,16.857956859463503,17.262744311073295,17.792724808529965,18.515004182952474,18.977879287526285,19.45232626971444,19.938634426457298,20.437100287118728]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"'Calc Cost build up'!H309","v":256.41500000000002},265.47490995628021,272.3626730755463,278.90255173741338,287.46509025667496,299.13447242232064,306.61283423287864,314.2781550887006,322.13510896591811,330.18848669006604]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"'Calc Cost build up'!H310","v":102.70451722348282},106.33337543438306,109.09220150116515,111.71168585530674,115.14132680777924,119.81538355804331,122.81076814699438,125.88103735066923,129.02806328443594,132.25376486654685]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"'Calc Cost build up'!H311","v":25.676129305870706},26.583343858595764,27.273050375291287,27.927921463826685,28.785331701944809,29.953845889510827,30.702692036748594,31.470259337667308,32.257015821108986,33.063441216636711]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"'Calc Cost build up'!H312","v":203.6686666666667},210.86489068209343,216.33579344057776,221.5303739730125,228.33153928510416,237.60044908562611,243.54046031276675,249.62897182058589,255.86969611610053,262.26643851900303]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"'Calc Cost build up'!H313","v":110.77336996302719},114.68732490879378,117.66289471644214,120.48817560299054,124.18726203403722,129.22853024328793,132.45924349937013,135.77072458685439,139.16499270152573,142.64411751906385]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"'Calc Cost build up'!H314","v":200.70000000000002},207.79133213043482,213.18249122033481,218.30135574634429,225.00338753393783,234.13719406103294,239.99062391255873,245.99038951037267,252.14014924813196,258.44365297933524]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"'Calc Cost build up'!H315","v":610.78441606893455},632.3652588912488,648.77201502806633,664.35010511503538,684.746201636514,712.542846809102,730.35641797932954,748.61532842881275,767.33071163953298,786.5139794305212]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"'Calc Cost build up'!H316","v":89.06},92.206756549758452,94.599066607289544,96.87054680004691,99.844552534990015,103.89765073779564,106.49509200624053,109.15746930639654,111.88640603905644,114.68356619003283]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"'Calc Cost build up'!H317","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"'Calc Cost build up'!H318","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"'Calc Cost build up'!H319","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"'Calc Cost build up'!H320","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"'Calc Cost build up'!H321","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"'Calc Cost build up'!H322","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"'Calc Cost build up'!H323","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"'Calc Cost build up'!H324","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"'Calc Cost build up'!H325","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"'Calc Cost build up'!H326","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"'Calc Cost build up'!H327","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"'Calc Cost build up'!H328","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"'Calc Cost build up'!H329","v":0},{"$f":"H333*(1+I$7)*(1-I$8)","v":0},{"$f":"I333*(1+J$7)*(1-J$8)","v":0},{"$f":"J333*(1+K$7)*(1-K$8)","v":0},{"$f":"K333*(1+L$7)*(1-L$8)","v":0},{"$f":"L333*(1+M$7)*(1-M$8)","v":0},{"$f":"M333*(1+N$7)*(1-N$8)","v":0},{"$f":"N333*(1+O$7)*(1-O$8)","v":0},{"$f":"O333*(1+P$7)*(1-P$8)","v":0},{"$f":"P333*(1+Q$7)*(1-Q$8)","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"'Calc Cost build up'!H330","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"'Calc Cost build up'!H331","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"'Calc Cost build up'!H332","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"'Calc Cost build up'!H333","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"'Calc Cost build up'!H334","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"'Calc Cost build up'!H335","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"'Calc Cost build up'!H336","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"'Calc Cost build up'!H337","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"'Calc Cost build up'!H338","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"'Calc Cost build up'!H339","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"'Calc Cost build up'!H340","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"'Calc Cost build up'!H341","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"'Calc Cost build up'!H342","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"'Calc Cost build up'!H343","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"'Calc Cost build up'!H344","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"'Calc Cost build up'!H345","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"'Calc Cost build up'!H346","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"'Calc Cost build up'!H347","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"'Calc Cost build up'!H348","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"'Calc Cost build up'!H349","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"'Calc Cost build up'!H350","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"'Calc Cost build up'!H351","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"'Calc Cost build up'!H352","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"'Calc Cost build up'!H353","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"'Calc Cost build up'!H354","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"'Calc Cost build up'!H355","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"'Calc Cost build up'!H356","v":0},0,0,0,0,0,0,0,0,0]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"'Calc Cost build up'!H357","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Revenue ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($G364)+1)","v":"2014-15"},"2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"H12*Inputs!H55","v":670541.85628485994},{"$f":"I12*Inputs!I55","v":418509.79535712273},{"$f":"J12*Inputs!J55","v":373802.24453485012},{"$f":"K12*Inputs!K55","v":382777.85523504845},{"$f":"L12*Inputs!L55","v":394529.4513009612},{"$f":"M12*Inputs!M55","v":410545.01318613696},{"$f":"N12*Inputs!N55","v":420808.63851579028},{"$f":"O12*Inputs!O55","v":431328.85447868501},{"$f":"P12*Inputs!P55","v":442112.07584065211},{"$f":"Q12*Inputs!Q55","v":453164.87773666834}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"H13*Inputs!H56","v":494584.06421010947},{"$f":"I13*Inputs!I56","v":608070.06794512121},{"$f":"J13*Inputs!J56","v":553126.23610442691},{"$f":"K13*Inputs!K56","v":566407.71270314872},{"$f":"L13*Inputs!L56","v":583796.89694479632},{"$f":"M13*Inputs!M56","v":607495.59751217323},{"$f":"N13*Inputs!N56","v":622682.98744997743},{"$f":"O13*Inputs!O56","v":638250.0621362268},{"$f":"P13*Inputs!P56","v":654206.31368963234},{"$f":"Q13*Inputs!Q56","v":670561.4715318731}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"H14*Inputs!H57","v":230647.37609798374},{"$f":"I14*Inputs!I57","v":297880.41445679672},{"$f":"J14*Inputs!J57","v":262671.46428211167},{"$f":"K14*Inputs!K57","v":268978.64097758883},{"$f":"L14*Inputs!L57","v":277236.50724622601},{"$f":"M14*Inputs!M57","v":288490.6694487959},{"$f":"N14*Inputs!N57","v":295702.93618501577},{"$f":"O14*Inputs!O57","v":303095.50958964112},{"$f":"P14*Inputs!P57","v":310672.89732938213},{"$f":"Q14*Inputs!Q57","v":318439.71976261662}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"H15*Inputs!H58","v":61823.008026263684},{"$f":"I15*Inputs!I58","v":22156.398625913349},{"$f":"J15*Inputs!J58","v":15154.121400948819},{"$f":"K15*Inputs!K58","v":15517.99694259442},{"$f":"L15*Inputs!L58","v":15994.412255882224},{"$f":"M15*Inputs!M58","v":16643.690778579094},{"$f":"N15*Inputs!N58","v":17059.78304804357},{"$f":"O15*Inputs!O58","v":17486.277624244656},{"$f":"P15*Inputs!P58","v":17923.43456485077},{"$f":"Q15*Inputs!Q58","v":18371.520428972039}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"H16*Inputs!H59","v":249669.84010606486},{"$f":"I16*Inputs!I59","v":263414.91497787659},{"$f":"J16*Inputs!J59","v":292979.82707950682},{"$f":"K16*Inputs!K59","v":300014.7577395658},{"$f":"L16*Inputs!L59","v":309225.45840719738},{"$f":"M16*Inputs!M59","v":321778.1827963696},{"$f":"N16*Inputs!N59","v":329822.6373662788},{"$f":"O16*Inputs!O59","v":338068.20330043574},{"$f":"P16*Inputs!P59","v":346519.90838294657},{"$f":"Q16*Inputs!Q59","v":355182.90609252022}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"H17*Inputs!H60","v":0},{"$f":"I17*Inputs!I60","v":11598.427442102984},{"$f":"J17*Inputs!J60","v":14115.894836703725},{"$f":"K17*Inputs!K60","v":14454.840839815215},{"$f":"L17*Inputs!L60","v":14898.616383314877},{"$f":"M17*Inputs!M60","v":15503.412075762317},{"$f":"N17*Inputs!N60","v":15890.997377656375},{"$f":"O17*Inputs!O60","v":16288.272312097783},{"$f":"P17*Inputs!P60","v":16695.479119900228},{"$f":"Q17*Inputs!Q60","v":17112.866097897731}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"H18*Inputs!H61","v":108982.63053500802},{"$f":"I18*Inputs!I61","v":857531.51015173155},{"$f":"J18*Inputs!J61","v":1094465.3025525734},{"$f":"K18*Inputs!K61","v":1120745.2262935631},{"$f":"L18*Inputs!L61","v":1155153.0297024476},{"$f":"M18*Inputs!M61","v":1202045.4094045018},{"$f":"N18*Inputs!N61","v":1232096.5446396142},{"$f":"O18*Inputs!O61","v":1262898.9582556046},{"$f":"P18*Inputs!P61","v":1294471.4322119947},{"$f":"Q18*Inputs!Q61","v":1326833.2180172943}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"H19*Inputs!H62","v":5503.12},{"$f":"I19*Inputs!I62","v":9924.7849183304352},{"$f":"J19*Inputs!J62","v":13199.257144496103},{"$f":"K19*Inputs!K62","v":13516.193159174751},{"$f":"L19*Inputs!L62","v":13931.151444203908},{"$f":"M19*Inputs!M62","v":14496.673783159038},{"$f":"N19*Inputs!N62","v":14859.090627738013},{"$f":"O19*Inputs!O62","v":15230.567893431462},{"$f":"P19*Inputs!P62","v":15611.332090767248},{"$f":"Q19*Inputs!Q62","v":16001.615393036427}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"H20*Inputs!H63","v":0},{"$f":"I20*Inputs!I63","v":0},{"$f":"J20*Inputs!J63","v":0},{"$f":"K20*Inputs!K63","v":0},{"$f":"L20*Inputs!L63","v":0},{"$f":"M20*Inputs!M63","v":0},{"$f":"N20*Inputs!N63","v":0},{"$f":"O20*Inputs!O63","v":0},{"$f":"P20*Inputs!P63","v":0},{"$f":"Q20*Inputs!Q63","v":0}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"H21*Inputs!H64","v":3204.7844625049675},{"$f":"I21*Inputs!I64","v":0},{"$f":"J21*Inputs!J64","v":10212.315927369664},{"$f":"K21*Inputs!K64","v":10457.530538709321},{"$f":"L21*Inputs!L64","v":10778.585356946902},{"$f":"M21*Inputs!M64","v":11216.13216175349},{"$f":"N21*Inputs!N64","v":11496.535465797326},{"$f":"O21*Inputs!O64","v":11783.948852442258},{"$f":"P21*Inputs!P64","v":12078.547573753314},{"$f":"Q21*Inputs!Q64","v":12380.511263097145}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"H22*Inputs!H65","v":934.7733517405652},{"$f":"I22*Inputs!I65","v":0},{"$f":"J22*Inputs!J65","v":0},{"$f":"K22*Inputs!K65","v":0},{"$f":"L22*Inputs!L65","v":0},{"$f":"M22*Inputs!M65","v":0},{"$f":"N22*Inputs!N65","v":0},{"$f":"O22*Inputs!O65","v":0},{"$f":"P22*Inputs!P65","v":0},{"$f":"Q22*Inputs!Q65","v":0}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"H23*Inputs!H66","v":5951.9651031290778},{"$f":"I23*Inputs!I66","v":2054.0886191214945},{"$f":"J23*Inputs!J66","v":2107.3820766343688},{"$f":"K23*Inputs!K66","v":2157.9838089486916},{"$f":"L23*Inputs!L66","v":2224.2356928879349},{"$f":"M23*Inputs!M66","v":2314.5265045604187},{"$f":"N23*Inputs!N66","v":2372.3896671744292},{"$f":"O23*Inputs!O66","v":2431.6994088537899},{"$f":"P23*Inputs!P66","v":2492.4918940751345},{"$f":"Q23*Inputs!Q66","v":2554.8041914270125}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"H24*Inputs!H67","v":0},{"$f":"I24*Inputs!I67","v":2666.1096728409848},{"$f":"J24*Inputs!J67","v":0},{"$f":"K24*Inputs!K67","v":0},{"$f":"L24*Inputs!L67","v":0},{"$f":"M24*Inputs!M67","v":0},{"$f":"N24*Inputs!N67","v":0},{"$f":"O24*Inputs!O67","v":0},{"$f":"P24*Inputs!P67","v":0},{"$f":"Q24*Inputs!Q67","v":0}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"H25*Inputs!H68","v":32429.018195539298},{"$f":"I25*Inputs!I68","v":33574.832538780363},{"$f":"J25*Inputs!J68","v":50655.784802856411},{"$f":"K25*Inputs!K68","v":51872.114053819678},{"$f":"L25*Inputs!L68","v":53464.630765819995},{"$f":"M25*Inputs!M68","v":55634.97850506867},{"$f":"N25*Inputs!N68","v":57025.852967695377},{"$f":"O25*Inputs!O68","v":58451.499291887762},{"$f":"P25*Inputs!P68","v":59912.786774184948},{"$f":"Q25*Inputs!Q68","v":61410.606443539575}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"H26*Inputs!H69","v":0},{"$f":"I26*Inputs!I69","v":0},{"$f":"J26*Inputs!J69","v":0},{"$f":"K26*Inputs!K69","v":0},{"$f":"L26*Inputs!L69","v":0},{"$f":"M26*Inputs!M69","v":0},{"$f":"N26*Inputs!N69","v":0},{"$f":"O26*Inputs!O69","v":0},{"$f":"P26*Inputs!P69","v":0},{"$f":"Q26*Inputs!Q69","v":0}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"H27*Inputs!H70","v":17168.303750579627},{"$f":"I27*Inputs!I70","v":5924.9704480200644},{"$f":"J27*Inputs!J70","v":10131.156960571283},{"$f":"K27*Inputs!K70","v":10374.422810763936},{"$f":"L27*Inputs!L70","v":10692.926153163999},{"$f":"M27*Inputs!M70","v":11126.995701013733},{"$f":"N27*Inputs!N70","v":11405.170593539076},{"$f":"O27*Inputs!O70","v":11690.299858377552},{"$f":"P27*Inputs!P70","v":11982.55735483699},{"$f":"Q27*Inputs!Q70","v":12282.121288707915}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"H28*Inputs!H71","v":2647.7865681184098},{"$f":"I28*Inputs!I71","v":2741.3407981384985},{"$f":"J28*Inputs!J71","v":0},{"$f":"K28*Inputs!K71","v":0},{"$f":"L28*Inputs!L71","v":0},{"$f":"M28*Inputs!M71","v":0},{"$f":"N28*Inputs!N71","v":0},{"$f":"O28*Inputs!O71","v":0},{"$f":"P28*Inputs!P71","v":0},{"$f":"Q28*Inputs!Q71","v":0}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"H29*Inputs!H72","v":53765.691867182293},{"$f":"I29*Inputs!I72","v":59947.348244202243},{"$f":"J29*Inputs!J72","v":48323.538951645744},{"$f":"K29*Inputs!K72","v":49483.867118817572},{"$f":"L29*Inputs!L72","v":51003.062678870447},{"$f":"M29*Inputs!M72","v":53073.485315186721},{"$f":"N29*Inputs!N72","v":54400.322448066385},{"$f":"O29*Inputs!O72","v":55760.330509268038},{"$f":"P29*Inputs!P72","v":57154.338771999734},{"$f":"Q29*Inputs!Q72","v":58583.19724129972}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"H30*Inputs!H73","v":908.4661725380887},{"$f":"I30*Inputs!I73","v":0},{"$f":"J30*Inputs!J73","v":1929.9360423624535},{"$f":"K30*Inputs!K73","v":1976.277001641824},{"$f":"L30*Inputs!L73","v":2036.9503366323941},{"$f":"M30*Inputs!M73","v":2119.6384707267985},{"$f":"N30*Inputs!N73","v":2172.6294324949681},{"$f":"O30*Inputs!O73","v":2226.9451683073421},{"$f":"P30*Inputs!P73","v":2282.6187975150256},{"$f":"Q30*Inputs!Q73","v":2339.6842674529012}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"H31*Inputs!H74","v":5873.0435655216488},{"$f":"I31*Inputs!I74","v":0},{"$f":"J31*Inputs!J74","v":6238.3161850695687},{"$f":"K31*Inputs!K74","v":6388.1084838600873},{"$f":"L31*Inputs!L74","v":6584.2286864811522},{"$f":"M31*Inputs!M74","v":6851.5094221696199},{"$f":"N31*Inputs!N74","v":7022.7971577238595},{"$f":"O31*Inputs!O74","v":7198.3670866669554},{"$f":"P31*Inputs!P74","v":7378.3262638336291},{"$f":"Q31*Inputs!Q74","v":7562.7844204294688}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"H32*Inputs!H75","v":12875.614344762465},{"$f":"I32*Inputs!I75","v":9183.2666508967231},{"$f":"J32*Inputs!J75","v":17931.293470466222},{"$f":"K32*Inputs!K75","v":18361.853510955509},{"$f":"L32*Inputs!L75","v":18925.577567953813},{"$f":"M32*Inputs!M75","v":19693.844063022239},{"$f":"N32*Inputs!N75","v":20186.190164597792},{"$f":"O32*Inputs!O75","v":20690.844918712733},{"$f":"P32*Inputs!P75","v":21208.116041680551},{"$f":"Q32*Inputs!Q75","v":21738.318942722562}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"H33*Inputs!H76","v":30758.882505073369},{"$f":"I33*Inputs!I76","v":28171.183726797088},{"$f":"J33*Inputs!J76","v":42410.670918323842},{"$f":"K33*Inputs!K76","v":43429.021335590012},{"$f":"L33*Inputs!L76","v":44762.328132976116},{"$f":"M33*Inputs!M76","v":46579.413863773305},{"$f":"N33*Inputs!N76","v":47743.899210367636},{"$f":"O33*Inputs!O76","v":48937.496690626816},{"$f":"P33*Inputs!P76","v":50160.934107892484},{"$f":"Q33*Inputs!Q76","v":51414.957460589794}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"H34*Inputs!H77","v":8011.4933700744232},{"$f":"I34*Inputs!I77","v":2666.1096728409843},{"$f":"J34*Inputs!J77","v":3950.9629680688286},{"$f":"K34*Inputs!K77","v":4045.83212953257},{"$f":"L34*Inputs!L77","v":4170.0425149728744},{"$f":"M34*Inputs!M77","v":4339.3215732082899},{"$f":"N34*Inputs!N77","v":4447.8046125384972},{"$f":"O34*Inputs!O77","v":4558.9997278519586},{"$f":"P34*Inputs!P77","v":4672.9747210482574},{"$f":"Q34*Inputs!Q77","v":4789.7990890744632}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"H35*Inputs!H78","v":43772.255872604408},{"$f":"I35*Inputs!I78","v":45931.277815430032},{"$f":"J35*Inputs!J78","v":52777.723809469673},{"$f":"K35*Inputs!K78","v":54045.004328734241},{"$f":"L35*Inputs!L78","v":55704.23056548139},{"$f":"M35*Inputs!M78","v":57965.49280825122},{"$f":"N35*Inputs!N78","v":59414.630128457502},{"$f":"O35*Inputs!O78","v":60899.995881668932},{"$f":"P35*Inputs!P78","v":62422.495778710647},{"$f":"Q35*Inputs!Q78","v":63983.058173178404}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"H36*Inputs!H79","v":2253.2325103334315},{"$f":"I36*Inputs!I79","v":518.41021416352476},{"$f":"J36*Inputs!J79","v":1063.7207990954539},{"$f":"K36*Inputs!K79","v":1089.2624964126153},{"$f":"L36*Inputs!L79","v":1122.703754031159},{"$f":"M36*Inputs!M79","v":1168.2788850945401},{"$f":"N36*Inputs!N79","v":1197.4858572219034},{"$f":"O36*Inputs!O79","v":1227.4230036524509},{"$f":"P36*Inputs!P79","v":1258.1085787437621},{"$f":"Q36*Inputs!Q79","v":1289.5612932123561}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"H37*Inputs!H80","v":17080.052544884493},{"$f":"I37*Inputs!I80","v":17683.541958940565},{"$f":"J37*Inputs!J80","v":13194.43095236742},{"$f":"K37*Inputs!K80","v":13511.251082183564},{"$f":"L37*Inputs!L80","v":13926.057641370353},{"$f":"M37*Inputs!M80","v":14491.373202062814},{"$f":"N37*Inputs!N80","v":14853.657532114383},{"$f":"O37*Inputs!O80","v":15224.998970417244},{"$f":"P37*Inputs!P80","v":15605.623944677674},{"$f":"Q37*Inputs!Q80","v":15995.764543294612}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"H38*Inputs!H81","v":1001.4366712593029},{"$f":"I38*Inputs!I81","v":518.41021416352476},{"$f":"J38*Inputs!J81","v":531.86039954772696},{"$f":"K38*Inputs!K81","v":544.63124820630765},{"$f":"L38*Inputs!L81","v":561.35187701557948},{"$f":"M38*Inputs!M81","v":584.13944254727005},{"$f":"N38*Inputs!N81","v":598.74292861095171},{"$f":"O38*Inputs!O81","v":613.71150182622546},{"$f":"P38*Inputs!P81","v":629.05428937188105},{"$f":"Q38*Inputs!Q81","v":644.78064660617804}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"H39*Inputs!H82","v":59003.817882328243},{"$f":"I39*Inputs!I82","v":60016.869678828582},{"$f":"J39*Inputs!J82","v":39583.292857102264},{"$f":"K39*Inputs!K82","v":40533.753246550696},{"$f":"L39*Inputs!L82","v":41778.172924111059},{"$f":"M39*Inputs!M82","v":43474.11960618844},{"$f":"N39*Inputs!N82","v":44560.972596343148},{"$f":"O39*Inputs!O82","v":45674.996911251728},{"$f":"P39*Inputs!P82","v":46816.871834033023},{"$f":"Q39*Inputs!Q82","v":47987.293629883839}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"H40*Inputs!H83","v":0},{"$f":"I40*Inputs!I83","v":146406.14866528093},{"$f":"J40*Inputs!J83","v":149758.95416321137},{"$f":"K40*Inputs!K83","v":153354.91457032581},{"$f":"L40*Inputs!L83","v":158063.03701290127},{"$f":"M40*Inputs!M83","v":164479.46129426084},{"$f":"N40*Inputs!N83","v":168591.44782661734},{"$f":"O40*Inputs!O83","v":172806.23402228279},{"$f":"P40*Inputs!P83","v":177126.38987283982},{"$f":"Q40*Inputs!Q83","v":181554.54961966083}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"H41*Inputs!H84","v":682194.0965458157},{"$f":"I41*Inputs!I84","v":474245.41006755922},{"$f":"J41*Inputs!J84","v":543767.34570781526},{"$f":"K41*Inputs!K84","v":556824.09985498956},{"$f":"L41*Inputs!L84","v":573919.05927275214},{"$f":"M41*Inputs!M84","v":597216.77806295943},{"$f":"N41*Inputs!N84","v":612147.19751453341},{"$f":"O41*Inputs!O84","v":627450.87745239679},{"$f":"P41*Inputs!P84","v":643137.14938870654},{"$f":"Q41*Inputs!Q84","v":659215.5781234242}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"H42*Inputs!H85","v":19771.32},{"$f":"I42*Inputs!I85","v":20008.866171297585},{"$f":"J42*Inputs!J85","v":22892.97411896407},{"$f":"K42*Inputs!K85","v":23442.672325611351},{"$f":"L42*Inputs!L85","v":24162.381713467585},{"$f":"M42*Inputs!M85","v":25143.231478546546},{"$f":"N42*Inputs!N85","v":25771.812265510209},{"$f":"O42*Inputs!O85","v":26416.107572147961},{"$f":"P42*Inputs!P85","v":27076.510261451658},{"$f":"Q42*Inputs!Q85","v":27753.423017987945}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"H43*Inputs!H86","v":1424.96},{"$f":"I43*Inputs!I86","v":1475.3081047961352},{"$f":"J43*Inputs!J86","v":0},{"$f":"K43*Inputs!K86","v":774.96437440037528},{"$f":"L43*Inputs!L86","v":798.75642027992012},{"$f":"M43*Inputs!M86","v":831.18120590236515},{"$f":"N43*Inputs!N86","v":851.96073604992421},{"$f":"O43*Inputs!O86","v":873.25975445117228},{"$f":"P43*Inputs!P86","v":895.09124831245151},{"$f":"Q43*Inputs!Q86","v":917.46852952026268}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"H44*Inputs!H87","v":26718},{"$f":"I44*Inputs!I87","v":4057.0972881893717},{"$f":"J44*Inputs!J87","v":1513.5850657166327},{"$f":"K44*Inputs!K87","v":1549.9287488007506},{"$f":"L44*Inputs!L87","v":1597.5128405598402},{"$f":"M44*Inputs!M87","v":1662.3624118047303},{"$f":"N44*Inputs!N87","v":1703.9214720998484},{"$f":"O44*Inputs!O87","v":1746.5195089023446},{"$f":"P44*Inputs!P87","v":1790.182496624903},{"$f":"Q44*Inputs!Q87","v":1834.9370590405254}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"H45*Inputs!H88","v":1068.72},{"$f":"I45*Inputs!I88","v":0},{"$f":"J45*Inputs!J88","v":0},{"$f":"K45*Inputs!K88","v":0},{"$f":"L45*Inputs!L88","v":0},{"$f":"M45*Inputs!M88","v":0},{"$f":"N45*Inputs!N88","v":0},{"$f":"O45*Inputs!O88","v":0},{"$f":"P45*Inputs!P88","v":0},{"$f":"Q45*Inputs!Q88","v":0}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"H46*Inputs!H89","v":890.6},{"$f":"I46*Inputs!I89","v":7284.3337674309178},{"$f":"J46*Inputs!J89","v":8230.1187948341903},{"$f":"K46*Inputs!K89","v":8427.7375716040806},{"$f":"L46*Inputs!L89","v":8686.4760705441313},{"$f":"M46*Inputs!M89","v":9039.0956141882216},{"$f":"N46*Inputs!N89","v":9265.0730045429264},{"$f":"O46*Inputs!O89","v":9496.699829656498},{"$f":"P46*Inputs!P89","v":9734.1173253979105},{"$f":"Q46*Inputs!Q89","v":9977.470258532856}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"H47*Inputs!H90","v":11666.86},{"$f":"I47*Inputs!I90","v":14845.28780451111},{"$f":"J47*Inputs!J90","v":14095.260924486141},{"$f":"K47*Inputs!K90","v":14433.711473206989},{"$f":"L47*Inputs!L90","v":14876.838327713513},{"$f":"M47*Inputs!M90","v":15480.749959931551},{"$f":"N47*Inputs!N90","v":15867.768708929838},{"$f":"O47*Inputs!O90","v":16264.462926653085},{"$f":"P47*Inputs!P90","v":16671.07449981941},{"$f":"Q47*Inputs!Q90","v":17087.851362314894}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"H48*Inputs!H91","v":18702.600000000002},{"$f":"I48*Inputs!I91","v":16412.802665857005},{"$f":"J48*Inputs!J91","v":14379.058124308011},{"$f":"K48*Inputs!K91","v":14724.32311360713},{"$f":"L48*Inputs!L91","v":15176.371985318483},{"$f":"M48*Inputs!M91","v":15792.442912144938},{"$f":"N48*Inputs!N91","v":16187.25398494856},{"$f":"O48*Inputs!O91","v":16591.935334572274},{"$f":"P48*Inputs!P91","v":17006.733717936579},{"$f":"Q48*Inputs!Q91","v":17431.90206088499}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"H49*Inputs!H92","v":4898.3},{"$f":"I49*Inputs!I92","v":5993.4391757342992},{"$f":"J49*Inputs!J92","v":4635.3542637571873},{"$f":"K49*Inputs!K92","v":4746.656793202299},{"$f":"L49*Inputs!L92","v":4892.383074214511},{"$f":"M49*Inputs!M92","v":5090.9848861519868},{"$f":"N49*Inputs!N92","v":5218.2595083057859},{"$f":"O49*Inputs!O92","v":5348.7159960134304},{"$f":"P49*Inputs!P92","v":5482.4338959137658},{"$f":"Q49*Inputs!Q92","v":5619.4947433116085}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"H50*Inputs!H93","v":1603.08},{"$f":"I50*Inputs!I93","v":1659.7216178956521},{"$f":"J50*Inputs!J93","v":1702.7831989312117},{"$f":"K50*Inputs!K93","v":1743.6698424008443},{"$f":"L50*Inputs!L93","v":1797.2019456298203},{"$f":"M50*Inputs!M93","v":1870.1577132803216},{"$f":"N50*Inputs!N93","v":1916.9116561123294},{"$f":"O50*Inputs!O93","v":1964.8344475151375},{"$f":"P50*Inputs!P93","v":2013.9553087030158},{"$f":"Q50*Inputs!Q93","v":2064.304191420591}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"H51*Inputs!H94","v":801.54},{"$f":"I51*Inputs!I94","v":1659.7216178956521},{"$f":"J51*Inputs!J94","v":3405.5663978624239},{"$f":"K51*Inputs!K94","v":1743.6698424008446},{"$f":"L51*Inputs!L94","v":1797.2019456298203},{"$f":"M51*Inputs!M94","v":1870.1577132803216},{"$f":"N51*Inputs!N94","v":1916.9116561123294},{"$f":"O51*Inputs!O94","v":1964.8344475151375},{"$f":"P51*Inputs!P94","v":2013.9553087030158},{"$f":"Q51*Inputs!Q94","v":2064.304191420591}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"H52*Inputs!H95","v":9618.48},{"$f":"I52*Inputs!I95","v":8483.0216025777772},{"$f":"J52*Inputs!J95","v":7567.9253285831637},{"$f":"K52*Inputs!K95","v":7749.6437440037525},{"$f":"L52*Inputs!L95","v":7987.5642027992017},{"$f":"M52*Inputs!M95","v":8311.8120590236522},{"$f":"N52*Inputs!N95","v":8519.6073604992416},{"$f":"O52*Inputs!O95","v":8732.5975445117219},{"$f":"P52*Inputs!P95","v":8950.9124831245153},{"$f":"Q52*Inputs!Q95","v":9174.6852952026275}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"H53*Inputs!H96","v":1335.9},{"$f":"I53*Inputs!I96","v":2305.1689137439616},{"$f":"J53*Inputs!J96","v":2364.9766651822388},{"$f":"K53*Inputs!K96","v":2421.7636700011731},{"$f":"L53*Inputs!L96","v":2496.1138133747509},{"$f":"M53*Inputs!M96","v":2597.4412684448912},{"$f":"N53*Inputs!N96","v":2662.3773001560135},{"$f":"O53*Inputs!O96","v":2728.9367326599136},{"$f":"P53*Inputs!P96","v":2797.1601509764109},{"$f":"Q53*Inputs!Q96","v":2867.0891547508209}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"H54*Inputs!H97","v":1335.9},{"$f":"I54*Inputs!I97","v":1383.1013482463768},{"$f":"J54*Inputs!J97","v":3310.9673312551345},{"$f":"K54*Inputs!K97","v":3390.4691380016425},{"$f":"L54*Inputs!L97","v":3494.5593387246513},{"$f":"M54*Inputs!M97","v":3636.4177758228479},{"$f":"N54*Inputs!N97","v":3727.3282202184191},{"$f":"O54*Inputs!O97","v":3820.5114257238793},{"$f":"P54*Inputs!P97","v":3916.0242113669756},{"$f":"Q54*Inputs!Q97","v":4013.9248166511497}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"H55*Inputs!H98","v":2671.8},{"$f":"I55*Inputs!I98","v":2489.5824268434785},{"$f":"J55*Inputs!J98","v":1135.1887992874747},{"$f":"K55*Inputs!K98","v":1162.4465616005632},{"$f":"L55*Inputs!L98","v":1198.1346304198803},{"$f":"M55*Inputs!M98","v":1246.7718088535478},{"$f":"N55*Inputs!N98","v":1277.9411040748864},{"$f":"O55*Inputs!O98","v":1309.8896316767584},{"$f":"P55*Inputs!P98","v":1342.6368724686772},{"$f":"Q55*Inputs!Q98","v":1376.2027942803941}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"H56*Inputs!H99","v":0},{"$f":"I56*Inputs!I99","v":553.24053929855074},{"$f":"J56*Inputs!J99","v":0},{"$f":"K56*Inputs!K99","v":0},{"$f":"L56*Inputs!L99","v":0},{"$f":"M56*Inputs!M99","v":0},{"$f":"N56*Inputs!N99","v":0},{"$f":"O56*Inputs!O99","v":0},{"$f":"P56*Inputs!P99","v":0},{"$f":"Q56*Inputs!Q99","v":0}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"H57*Inputs!H100","v":1781.2},{"$f":"I57*Inputs!I100","v":3319.4432357913042},{"$f":"J57*Inputs!J100","v":2270.3775985749489},{"$f":"K57*Inputs!K100","v":2324.8931232011259},{"$f":"L57*Inputs!L100","v":2396.2692608397601},{"$f":"M57*Inputs!M100","v":2493.5436177070956},{"$f":"N57*Inputs!N100","v":2555.8822081497729},{"$f":"O57*Inputs!O100","v":2619.7792633535169},{"$f":"P57*Inputs!P100","v":2685.2737449373544},{"$f":"Q57*Inputs!Q100","v":2752.4055885607881}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"H58*Inputs!H101","v":90395.900000000009},{"$f":"I58*Inputs!I101","v":108435.14570251596},{"$f":"J58*Inputs!J101","v":111248.50233017253},{"$f":"K58*Inputs!K101","v":113919.76303685519},{"$f":"L58*Inputs!L101","v":117417.19378114829},{"$f":"M58*Inputs!M101","v":122183.6372676477},{"$f":"N58*Inputs!N101","v":125238.22819933889},{"$f":"O58*Inputs!O101","v":128369.18390432233},{"$f":"P58*Inputs!P101","v":131578.41350193036},{"$f":"Q58*Inputs!Q101","v":134867.87383947865}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"H59*Inputs!H102","v":39898.880000000005},{"$f":"I59*Inputs!I102","v":40570.972881893722},{"$f":"J59*Inputs!J102","v":33298.871445765923},{"$f":"K59*Inputs!K102","v":34098.432473616514},{"$f":"L59*Inputs!L102","v":35145.282492316488},{"$f":"M59*Inputs!M102","v":36571.973059704069},{"$f":"N59*Inputs!N102","v":37486.272386196666},{"$f":"O59*Inputs!O102","v":38423.429195851582},{"$f":"P59*Inputs!P102","v":39384.01492574787},{"$f":"Q59*Inputs!Q102","v":40368.615298891556}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"H60*Inputs!H103","v":86922.559999999998},{"$f":"I60*Inputs!I103","v":104009.22138812754},{"$f":"J60*Inputs!J103","v":102166.99193587271},{"$f":"K60*Inputs!K103","v":104620.19054405067},{"$f":"L60*Inputs!L103","v":107832.11673778921},{"$f":"M60*Inputs!M103","v":112209.46279681929},{"$f":"N60*Inputs!N103","v":115014.69936673976},{"$f":"O60*Inputs!O103","v":117890.06685090826},{"$f":"P60*Inputs!P103","v":120837.31852218095},{"$f":"Q60*Inputs!Q103","v":123858.25148523547}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"H61*Inputs!H104","v":24491.5},{"$f":"I61*Inputs!I104","v":31350.297226917875},{"$f":"J61*Inputs!J104","v":23649.766651822389},{"$f":"K61*Inputs!K104","v":24217.636700011732},{"$f":"L61*Inputs!L104","v":24961.138133747507},{"$f":"M61*Inputs!M104","v":25974.412684448915},{"$f":"N61*Inputs!N104","v":26623.773001560137},{"$f":"O61*Inputs!O104","v":27289.367326599138},{"$f":"P61*Inputs!P104","v":27971.60150976411},{"$f":"Q61*Inputs!Q104","v":28670.89154750821}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"H62*Inputs!H105","v":53388.872759283695},{"$f":"I62*Inputs!I105","v":41456.446156927661},{"$f":"J62*Inputs!J105","v":63798.054362497569},{"$f":"K62*Inputs!K105","v":65329.951261887312},{"$f":"L62*Inputs!L105","v":67335.634683056065},{"$f":"M62*Inputs!M105","v":70069.063127467482},{"$f":"N62*Inputs!N105","v":71820.789705654155},{"$f":"O62*Inputs!O105","v":73616.309448295506},{"$f":"P62*Inputs!P105","v":75456.717184502893},{"$f":"Q62*Inputs!Q105","v":77343.135114115459}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"H63*Inputs!H106","v":235244.72059559377},{"$f":"I63*Inputs!I106","v":228010.45386310213},{"$f":"J63*Inputs!J106","v":271141.73104061466},{"$f":"K63*Inputs!K106","v":277652.29286302108},{"$f":"L63*Inputs!L106","v":286176.44740298827},{"$f":"M63*Inputs!M106","v":297793.51829173678},{"$f":"N63*Inputs!N106","v":305238.35624903016},{"$f":"O63*Inputs!O106","v":312869.3151552559},{"$f":"P63*Inputs!P106","v":320691.04803413729},{"$f":"Q63*Inputs!Q106","v":328708.32423499069}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"H64*Inputs!H107","v":116788.15916093308},{"$f":"I64*Inputs!I107","v":183099.30385976381},{"$f":"J64*Inputs!J107","v":171900.31314339623},{"$f":"K64*Inputs!K107","v":176027.9242334186},{"$f":"L64*Inputs!L107","v":181432.12678490108},{"$f":"M64*Inputs!M107","v":188797.19787123182},{"$f":"N64*Inputs!N107","v":193517.12781801258},{"$f":"O64*Inputs!O107","v":198355.05601346289},{"$f":"P64*Inputs!P107","v":203313.93241379946},{"$f":"Q64*Inputs!Q107","v":208396.78072414442}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"H65*Inputs!H108","v":5005.2068211828464},{"$f":"I65*Inputs!I108","v":0},{"$f":"J65*Inputs!J108","v":5316.5045302081307},{"$f":"K65*Inputs!K108","v":5444.1626051572757},{"$f":"L65*Inputs!L108","v":5611.3028902546721},{"$f":"M65*Inputs!M108","v":5839.0885939556229},{"$f":"N65*Inputs!N108","v":5985.0658088045129},{"$f":"O65*Inputs!O108","v":6134.6924540246255},{"$f":"P65*Inputs!P108","v":6288.0597653752411},{"$f":"Q65*Inputs!Q108","v":6445.2612595096216}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"H66*Inputs!H109","v":116788.15916093308},{"$f":"I66*Inputs!I109","v":142558.35422213498},{"$f":"J66*Inputs!J109","v":173672.48132013227},{"$f":"K66*Inputs!K109","v":177842.64510180434},{"$f":"L66*Inputs!L109","v":183302.56108165262},{"$f":"M66*Inputs!M109","v":190743.56073588369},{"$f":"N66*Inputs!N109","v":195512.14975428075},{"$f":"O66*Inputs!O109","v":200399.95349813777},{"$f":"P66*Inputs!P109","v":205409.9523355912},{"$f":"Q66*Inputs!Q109","v":210545.20114398096}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"H67*Inputs!H110","v":19963.296171844224},{"$f":"I67*Inputs!I110","v":13401.86836969644},{"$f":"J67*Inputs!J110","v":12832.9419694679},{"$f":"K67*Inputs!K110","v":13141.082150379631},{"$f":"L67*Inputs!L110","v":13544.524217856106},{"$f":"M67*Inputs!M110","v":14094.351778513574},{"$f":"N67*Inputs!N110","v":14446.710572976412},{"$f":"O67*Inputs!O110","v":14807.878337300821},{"$f":"P67*Inputs!P110","v":15178.075295733343},{"$f":"Q67*Inputs!Q110","v":15557.527178126675}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"H68*Inputs!H111","v":0},{"$f":"I68*Inputs!I111","v":0},{"$f":"J68*Inputs!J111","v":0},{"$f":"K68*Inputs!K111","v":0},{"$f":"L68*Inputs!L111","v":0},{"$f":"M68*Inputs!M111","v":552.70124313479084},{"$f":"N68*Inputs!N111","v":566.51877421316055},{"$f":"O68*Inputs!O111","v":580.68174356848954},{"$f":"P68*Inputs!P111","v":595.19878715770164},{"$f":"Q68*Inputs!Q111","v":610.07875683664429}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"H69*Inputs!H112","v":1570.91},{"$f":"I69*Inputs!I112","v":0},{"$f":"J69*Inputs!J112","v":0},{"$f":"K69*Inputs!K112","v":0},{"$f":"L69*Inputs!L112","v":0},{"$f":"M69*Inputs!M112","v":0},{"$f":"N69*Inputs!N112","v":0},{"$f":"O69*Inputs!O112","v":0},{"$f":"P69*Inputs!P112","v":0},{"$f":"Q69*Inputs!Q112","v":0}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"H70*Inputs!H113","v":29133.24},{"$f":"I70*Inputs!I113","v":26466.207002177292},{"$f":"J70*Inputs!J113","v":22753.805359623322},{"$f":"K70*Inputs!K113","v":23300.161893972658},{"$f":"L70*Inputs!L113","v":24015.496093962367},{"$f":"M70*Inputs!M113","v":24990.383171790807},{"$f":"N70*Inputs!N113","v":25615.142751085576},{"$f":"O70*Inputs!O113","v":26255.521319862713},{"$f":"P70*Inputs!P113","v":26911.909352859278},{"$f":"Q70*Inputs!Q113","v":27584.707086680759}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"H71*Inputs!H114","v":0},{"$f":"I71*Inputs!I114","v":0},{"$f":"J71*Inputs!J114","v":0},{"$f":"K71*Inputs!K114","v":0},{"$f":"L71*Inputs!L114","v":0},{"$f":"M71*Inputs!M114","v":0},{"$f":"N71*Inputs!N114","v":0},{"$f":"O71*Inputs!O114","v":0},{"$f":"P71*Inputs!P114","v":0},{"$f":"Q71*Inputs!Q114","v":0}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"H72*Inputs!H115","v":12138.85},{"$f":"I72*Inputs!I115","v":10793.481067927052},{"$f":"J72*Inputs!J115","v":11225.210644080838},{"$f":"K72*Inputs!K115","v":11494.746534359843},{"$f":"L72*Inputs!L115","v":11847.644739688101},{"$f":"M72*Inputs!M115","v":12328.589031416799},{"$f":"N72*Inputs!N115","v":12636.803757202217},{"$f":"O72*Inputs!O115","v":12952.723851132272},{"$f":"P72*Inputs!P115","v":13276.541947410577},{"$f":"Q72*Inputs!Q115","v":13608.455496095841}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"H73*Inputs!H116","v":9282.65},{"$f":"I73*Inputs!I116","v":8871.3543024057963},{"$f":"J73*Inputs!J116","v":10011.674358234261},{"$f":"K73*Inputs!K116","v":10252.07123334797},{"$f":"L73*Inputs!L116","v":10566.818281343441},{"$f":"M73*Inputs!M116","v":10995.768595587955},{"$f":"N73*Inputs!N116","v":11270.662810477652},{"$f":"O73*Inputs!O116","v":11552.429380739593},{"$f":"P73*Inputs!P116","v":11841.240115258082},{"$f":"Q73*Inputs!Q116","v":12137.271118139533}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"H74*Inputs!H117","v":10139.51},{"$f":"I74*Inputs!I117","v":10497.76925784686},{"$f":"J74*Inputs!J117","v":13197.207108581526},{"$f":"K74*Inputs!K117","v":13514.093898504141},{"$f":"L74*Inputs!L117","v":13928.987734498174},{"$f":"M74*Inputs!M117","v":14494.422239638669},{"$f":"N74*Inputs!N117","v":14856.782795629633},{"$f":"O74*Inputs!O117","v":15228.202365520374},{"$f":"P74*Inputs!P117","v":15608.907424658382},{"$f":"Q74*Inputs!Q117","v":15999.13011027484}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"H75*Inputs!H118","v":285.62},{"$f":"I75*Inputs!I118","v":0},{"$f":"J75*Inputs!J118","v":303.38407146164428},{"$f":"K75*Inputs!K118","v":310.66882525296876},{"$f":"L75*Inputs!L118","v":320.2066145861649},{"$f":"M75*Inputs!M118","v":333.20510895721077},{"$f":"N75*Inputs!N118","v":341.53523668114099},{"$f":"O75*Inputs!O118","v":350.07361759816951},{"$f":"P75*Inputs!P118","v":358.82545803812371},{"$f":"Q75*Inputs!Q118","v":367.79609448907678}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"H76*Inputs!H119","v":142.81},{"$f":"I76*Inputs!I119","v":0},{"$f":"J76*Inputs!J119","v":0},{"$f":"K76*Inputs!K119","v":155.33441262648438},{"$f":"L76*Inputs!L119","v":160.10330729308245},{"$f":"M76*Inputs!M119","v":166.60255447860538},{"$f":"N76*Inputs!N119","v":170.76761834057049},{"$f":"O76*Inputs!O119","v":175.03680879908475},{"$f":"P76*Inputs!P119","v":179.41272901906186},{"$f":"Q76*Inputs!Q119","v":183.89804724453839}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"H77*Inputs!H120","v":8140.17},{"$f":"I77*Inputs!I120","v":9019.2102074458944},{"$f":"J77*Inputs!J120","v":6219.3734649637081},{"$f":"K77*Inputs!K120","v":6368.7109176858594},{"$f":"L77*Inputs!L120","v":6564.2355990163805},{"$f":"M77*Inputs!M120","v":6830.7047336228206},{"$f":"N77*Inputs!N120","v":7001.4723519633899},{"$f":"O77*Inputs!O120","v":7176.5091607624745},{"$f":"P77*Inputs!P120","v":7355.9218897815363},{"$f":"Q77*Inputs!Q120","v":7539.8199370260736}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"H78*Inputs!H121","v":4284.3},{"$f":"I78*Inputs!I121","v":5766.3802965637678},{"$f":"J78*Inputs!J121","v":7736.2938222719295},{"$f":"K78*Inputs!K121","v":7922.0550439507033},{"$f":"L78*Inputs!L121","v":8165.2686719472049},{"$f":"M78*Inputs!M121","v":8496.7302784088752},{"$f":"N78*Inputs!N121","v":8709.148535369095},{"$f":"O78*Inputs!O121","v":8926.8772487533224},{"$f":"P78*Inputs!P121","v":9150.0491799721549},{"$f":"Q78*Inputs!Q121","v":9378.8004094714579}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"H79*Inputs!H122","v":714.05},{"$f":"I79*Inputs!I122","v":1330.7031453608695},{"$f":"J79*Inputs!J122","v":0},{"$f":"K79*Inputs!K122","v":0},{"$f":"L79*Inputs!L122","v":0},{"$f":"M79*Inputs!M122","v":0},{"$f":"N79*Inputs!N122","v":0},{"$f":"O79*Inputs!O122","v":0},{"$f":"P79*Inputs!P122","v":0},{"$f":"Q79*Inputs!Q122","v":0}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"H80*Inputs!H123","v":5426.78},{"$f":"I80*Inputs!I123","v":8132.0747772053137},{"$f":"J80*Inputs!J123","v":8191.3699294643957},{"$f":"K80*Inputs!K123","v":8388.0582818301573},{"$f":"L80*Inputs!L123","v":8645.5785938264526},{"$f":"M80*Inputs!M123","v":8996.5379418446901},{"$f":"N80*Inputs!N123","v":9221.4513903908064},{"$f":"O80*Inputs!O123","v":9451.9876751505763},{"$f":"P80*Inputs!P123","v":9688.2873670293411},{"$f":"Q80*Inputs!Q123","v":9930.4945512050726}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"H81*Inputs!H124","v":1428.1},{"$f":"I81*Inputs!I124","v":1478.559050400966},{"$f":"J81*Inputs!J124","v":0},{"$f":"K81*Inputs!K124","v":0},{"$f":"L81*Inputs!L124","v":0},{"$f":"M81*Inputs!M124","v":0},{"$f":"N81*Inputs!N124","v":0},{"$f":"O81*Inputs!O124","v":0},{"$f":"P81*Inputs!P124","v":0},{"$f":"Q81*Inputs!Q124","v":0}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"H82*Inputs!H125","v":16565.96},{"$f":"I82*Inputs!I125","v":2957.1181008019321},{"$f":"J82*Inputs!J125","v":1516.9203573082214},{"$f":"K82*Inputs!K125","v":1553.3441262648439},{"$f":"L82*Inputs!L125","v":1601.0330729308246},{"$f":"M82*Inputs!M125","v":1666.0255447860538},{"$f":"N82*Inputs!N125","v":1707.6761834057049},{"$f":"O82*Inputs!O125","v":1750.3680879908475},{"$f":"P82*Inputs!P125","v":1794.1272901906186},{"$f":"Q82*Inputs!Q125","v":1838.9804724453838}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"H83*Inputs!H126","v":856.86},{"$f":"I83*Inputs!I126","v":0},{"$f":"J83*Inputs!J126","v":0},{"$f":"K83*Inputs!K126","v":0},{"$f":"L83*Inputs!L126","v":0},{"$f":"M83*Inputs!M126","v":0},{"$f":"N83*Inputs!N126","v":0},{"$f":"O83*Inputs!O126","v":0},{"$f":"P83*Inputs!P126","v":0},{"$f":"Q83*Inputs!Q126","v":0}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"H84*Inputs!H127","v":3855.87},{"$f":"I84*Inputs!I127","v":11532.760593127536},{"$f":"J84*Inputs!J127","v":13045.515072850703},{"$f":"K84*Inputs!K127","v":13358.759485877657},{"$f":"L84*Inputs!L127","v":13768.88442720509},{"$f":"M84*Inputs!M127","v":14327.819685160062},{"$f":"N84*Inputs!N127","v":14686.015177289062},{"$f":"O84*Inputs!O127","v":15053.165556721289},{"$f":"P84*Inputs!P127","v":15429.49469563932},{"$f":"Q84*Inputs!Q127","v":15815.232063030302}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"H85*Inputs!H128","v":571.24},{"$f":"I85*Inputs!I128","v":0},{"$f":"J85*Inputs!J128","v":0},{"$f":"K85*Inputs!K128","v":0},{"$f":"L85*Inputs!L128","v":0},{"$f":"M85*Inputs!M128","v":0},{"$f":"N85*Inputs!N128","v":0},{"$f":"O85*Inputs!O128","v":0},{"$f":"P85*Inputs!P128","v":0},{"$f":"Q85*Inputs!Q128","v":0}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"H86*Inputs!H129","v":7283.31},{"$f":"I86*Inputs!I129","v":9610.6338276062797},{"$f":"J86*Inputs!J129","v":7432.909750810285},{"$f":"K86*Inputs!K129","v":7611.3862186977349},{"$f":"L86*Inputs!L129","v":7845.0620573610404},{"$f":"M86*Inputs!M129","v":8163.5251694516637},{"$f":"N86*Inputs!N129","v":8367.6132986879547},{"$f":"O86*Inputs!O129","v":8576.8036311551532},{"$f":"P86*Inputs!P129","v":8791.2237219340313},{"$f":"Q86*Inputs!Q129","v":9011.0043149823814}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"H87*Inputs!H130","v":2142.1499999999996},{"$f":"I87*Inputs!I130","v":0},{"$f":"J87*Inputs!J130","v":0},{"$f":"K87*Inputs!K130","v":776.67206313242195},{"$f":"L87*Inputs!L130","v":800.51653646541229},{"$f":"M87*Inputs!M130","v":833.01277239302692},{"$f":"N87*Inputs!N130","v":853.83809170285247},{"$f":"O87*Inputs!O130","v":875.18404399542374},{"$f":"P87*Inputs!P130","v":897.0636450953092},{"$f":"Q87*Inputs!Q130","v":919.49023622269181}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"H88*Inputs!H131","v":856.86},{"$f":"I88*Inputs!I131","v":591.42362016038646},{"$f":"J88*Inputs!J131","v":910.1522143849329},{"$f":"K88*Inputs!K131","v":932.00647575890628},{"$f":"L88*Inputs!L131","v":960.61984375849465},{"$f":"M88*Inputs!M131","v":999.61532687163231},{"$f":"N88*Inputs!N131","v":1024.605710043423},{"$f":"O88*Inputs!O131","v":1050.2208527945086},{"$f":"P88*Inputs!P131","v":1076.4763741143711},{"$f":"Q88*Inputs!Q131","v":1103.3882834672304}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"H89*Inputs!H132","v":4712.7300000000005},{"$f":"I89*Inputs!I132","v":0},{"$f":"J89*Inputs!J132","v":0},{"$f":"K89*Inputs!K132","v":0},{"$f":"L89*Inputs!L132","v":0},{"$f":"M89*Inputs!M132","v":0},{"$f":"N89*Inputs!N132","v":0},{"$f":"O89*Inputs!O132","v":0},{"$f":"P89*Inputs!P132","v":0},{"$f":"Q89*Inputs!Q132","v":0}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"H90*Inputs!H133","v":0},{"$f":"I90*Inputs!I133","v":6209.9480116840587},{"$f":"J90*Inputs!J133","v":6371.0655006945308},{"$f":"K90*Inputs!K133","v":6524.0453303123459},{"$f":"L90*Inputs!L133","v":6724.3389063094646},{"$f":"M90*Inputs!M133","v":6997.3072881014277},{"$f":"N90*Inputs!N133","v":7172.2399703039628},{"$f":"O90*Inputs!O133","v":7351.54596956156},{"$f":"P90*Inputs!P133","v":7535.334618800598},{"$f":"Q90*Inputs!Q133","v":7723.7179842706109}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"H91*Inputs!H134","v":0},{"$f":"I91*Inputs!I134","v":1182.8472403207729},{"$f":"J91*Inputs!J134","v":606.76814292328856},{"$f":"K91*Inputs!K134","v":621.33765050593752},{"$f":"L91*Inputs!L134","v":640.41322917232981},{"$f":"M91*Inputs!M134","v":666.41021791442154},{"$f":"N91*Inputs!N134","v":683.07047336228197},{"$f":"O91*Inputs!O134","v":700.14723519633901},{"$f":"P91*Inputs!P134","v":717.65091607624743},{"$f":"Q91*Inputs!Q134","v":735.59218897815356}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"H92*Inputs!H135","v":0},{"$f":"I92*Inputs!I135","v":0},{"$f":"J92*Inputs!J135","v":0},{"$f":"K92*Inputs!K135","v":0},{"$f":"L92*Inputs!L135","v":0},{"$f":"M92*Inputs!M135","v":0},{"$f":"N92*Inputs!N135","v":0},{"$f":"O92*Inputs!O135","v":0},{"$f":"P92*Inputs!P135","v":0},{"$f":"Q92*Inputs!Q135","v":0}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"H93*Inputs!H136","v":714.05},{"$f":"I93*Inputs!I136","v":2217.8385756014491},{"$f":"J93*Inputs!J136","v":3792.3008932705534},{"$f":"K93*Inputs!K136","v":3883.3603156621098},{"$f":"L93*Inputs!L136","v":4002.5826823270613},{"$f":"M93*Inputs!M136","v":4165.0638619651345},{"$f":"N93*Inputs!N136","v":4269.190458514262},{"$f":"O93*Inputs!O136","v":4375.9202199771189},{"$f":"P93*Inputs!P136","v":4485.3182254765461},{"$f":"Q93*Inputs!Q136","v":4597.4511811134589}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"H94*Inputs!H137","v":5712.4},{"$f":"I94*Inputs!I137","v":7984.2188721652174},{"$f":"J94*Inputs!J137","v":6674.4495721561743},{"$f":"K94*Inputs!K137","v":6834.7141555653125},{"$f":"L94*Inputs!L137","v":7044.5455208956282},{"$f":"M94*Inputs!M137","v":7330.5123970586374},{"$f":"N94*Inputs!N137","v":7513.7752069851012},{"$f":"O94*Inputs!O137","v":7701.6195871597292},{"$f":"P94*Inputs!P137","v":7894.1600768387216},{"$f":"Q94*Inputs!Q137","v":8091.5140787596893}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"H95*Inputs!H138","v":1285.29},{"$f":"I95*Inputs!I138","v":1774.2708604811596},{"$f":"J95*Inputs!J138","v":910.15221438493302},{"$f":"K95*Inputs!K138","v":932.0064757589065},{"$f":"L95*Inputs!L138","v":960.61984375849499},{"$f":"M95*Inputs!M138","v":999.61532687163253},{"$f":"N95*Inputs!N138","v":1024.6057100434232},{"$f":"O95*Inputs!O138","v":1050.2208527945086},{"$f":"P95*Inputs!P138","v":1076.4763741143711},{"$f":"Q95*Inputs!Q138","v":1103.3882834672302}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"H96*Inputs!H139","v":1713.72},{"$f":"I96*Inputs!I139","v":1774.2708604811594},{"$f":"J96*Inputs!J139","v":4247.3770004630196},{"$f":"K96*Inputs!K139","v":4349.3635535415624},{"$f":"L96*Inputs!L139","v":4482.8926042063085},{"$f":"M96*Inputs!M139","v":4664.8715254009512},{"$f":"N96*Inputs!N139","v":4781.4933135359734},{"$f":"O96*Inputs!O139","v":4901.0306463743727},{"$f":"P96*Inputs!P139","v":5023.5564125337323},{"$f":"Q96*Inputs!Q139","v":5149.1453228470746}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"H97*Inputs!H140","v":2427.77},{"$f":"I97*Inputs!I140","v":295.71181008019323},{"$f":"J97*Inputs!J140","v":606.76814292328856},{"$f":"K97*Inputs!K140","v":621.33765050593752},{"$f":"L97*Inputs!L140","v":640.41322917232981},{"$f":"M97*Inputs!M140","v":666.41021791442154},{"$f":"N97*Inputs!N140","v":683.07047336228197},{"$f":"O97*Inputs!O140","v":700.14723519633901},{"$f":"P97*Inputs!P140","v":717.65091607624743},{"$f":"Q97*Inputs!Q140","v":735.59218897815356}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"H98*Inputs!H141","v":0},{"$f":"I98*Inputs!I141","v":591.42362016038646},{"$f":"J98*Inputs!J141","v":0},{"$f":"K98*Inputs!K141","v":0},{"$f":"L98*Inputs!L141","v":0},{"$f":"M98*Inputs!M141","v":0},{"$f":"N98*Inputs!N141","v":0},{"$f":"O98*Inputs!O141","v":0},{"$f":"P98*Inputs!P141","v":0},{"$f":"Q98*Inputs!Q141","v":0}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"H99*Inputs!H142","v":2570.58},{"$f":"I99*Inputs!I142","v":4435.677151202899},{"$f":"J99*Inputs!J142","v":2730.4566431547992},{"$f":"K99*Inputs!K142","v":2796.0194272767194},{"$f":"L99*Inputs!L142","v":2881.8595312754851},{"$f":"M99*Inputs!M142","v":2998.8459806148976},{"$f":"N99*Inputs!N142","v":3073.8171301302696},{"$f":"O99*Inputs!O142","v":3150.6625583835257},{"$f":"P99*Inputs!P142","v":3229.4291223431132},{"$f":"Q99*Inputs!Q142","v":3310.1648504016903}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"H100*Inputs!H143","v":102823.2},{"$f":"I100*Inputs!I143","v":124198.96023368115},{"$f":"J100*Inputs!J143","v":125904.38965658237},{"$f":"K100*Inputs!K143","v":128927.56247998205},{"$f":"L100*Inputs!L143","v":132885.74505325843},{"$f":"M100*Inputs!M143","v":138280.12021724248},{"$f":"N100*Inputs!N143","v":141737.12322267352},{"$f":"O100*Inputs!O143","v":145280.55130324035},{"$f":"P100*Inputs!P143","v":148912.56508582132},{"$f":"Q100*Inputs!Q143","v":152635.37921296683}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"H101*Inputs!H144","v":32275.06},{"$f":"I101*Inputs!I144","v":32232.587298741062},{"$f":"J101*Inputs!J144","v":26091.030145701407},{"$f":"K101*Inputs!K144","v":26717.518971755315},{"$f":"L101*Inputs!L144","v":27537.76885441018},{"$f":"M101*Inputs!M144","v":28655.639370320125},{"$f":"N101*Inputs!N144","v":29372.030354578124},{"$f":"O101*Inputs!O144","v":30106.331113442578},{"$f":"P101*Inputs!P144","v":30858.989391278639},{"$f":"Q101*Inputs!Q144","v":31630.464126060604}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"H102*Inputs!H145","v":106250.64},{"$f":"I102*Inputs!I145","v":125973.23109416233},{"$f":"J102*Inputs!J145","v":124690.85337073583},{"$f":"K102*Inputs!K145","v":127684.8871789702},{"$f":"L102*Inputs!L145","v":131604.91859491382},{"$f":"M102*Inputs!M145","v":136947.29978141366},{"$f":"N102*Inputs!N145","v":140370.98227594898},{"$f":"O102*Inputs!O145","v":143880.25683284766},{"$f":"P102*Inputs!P145","v":147477.26325366885},{"$f":"Q102*Inputs!Q145","v":151164.19483501054}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"H103*Inputs!H146","v":23563.65},{"$f":"I103*Inputs!I146","v":28831.901482818845},{"$f":"J103*Inputs!J146","v":22298.729252430858},{"$f":"K103*Inputs!K146","v":22834.158656093208},{"$f":"L103*Inputs!L146","v":23535.186172083126},{"$f":"M103*Inputs!M146","v":24490.575508354996},{"$f":"N103*Inputs!N146","v":25102.83989606387},{"$f":"O103*Inputs!O146","v":25730.410893465461},{"$f":"P103*Inputs!P146","v":26373.67116580209},{"$f":"Q103*Inputs!Q146","v":27033.012944947139}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"H104*Inputs!H147","v":2427.77},{"$f":"I104*Inputs!I147","v":0},{"$f":"J104*Inputs!J147","v":0},{"$f":"K104*Inputs!K147","v":0},{"$f":"L104*Inputs!L147","v":0},{"$f":"M104*Inputs!M147","v":0},{"$f":"N104*Inputs!N147","v":0},{"$f":"O104*Inputs!O147","v":0},{"$f":"P104*Inputs!P147","v":0},{"$f":"Q104*Inputs!Q147","v":0}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"H105*Inputs!H148","v":29133.24},{"$f":"I105*Inputs!I148","v":28240.477862658452},{"$f":"J105*Inputs!J148","v":23815.649609739077},{"$f":"K105*Inputs!K148","v":24387.502782358046},{"$f":"L105*Inputs!L148","v":25136.219245013945},{"$f":"M105*Inputs!M148","v":26156.601053141047},{"$f":"N105*Inputs!N148","v":26810.516079469566},{"$f":"O105*Inputs!O148","v":27480.778981456308},{"$f":"P105*Inputs!P148","v":28167.79845599271},{"$f":"Q105*Inputs!Q148","v":28871.993417392528}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"H106*Inputs!H149","v":11996.04},{"$f":"I106*Inputs!I149","v":11828.472403207728},{"$f":"J106*Inputs!J149","v":11528.594715542482},{"$f":"K106*Inputs!K149","v":11805.415359612813},{"$f":"L106*Inputs!L149","v":12167.851354274266},{"$f":"M106*Inputs!M149","v":12661.79414037401},{"$f":"N106*Inputs!N149","v":12978.338993883357},{"$f":"O106*Inputs!O149","v":13302.797468730441},{"$f":"P106*Inputs!P149","v":13635.367405448702},{"$f":"Q106*Inputs!Q149","v":13976.251590584918}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"H107*Inputs!H150","v":9425.4600000000009},{"$f":"I107*Inputs!I150","v":8871.3543024057963},{"$f":"J107*Inputs!J150","v":9708.290286772617},{"$f":"K107*Inputs!K150","v":9941.4024080950003},{"$f":"L107*Inputs!L150","v":10246.611666757277},{"$f":"M107*Inputs!M150","v":10662.563486630745},{"$f":"N107*Inputs!N150","v":10929.127573796512},{"$f":"O107*Inputs!O150","v":11202.355763141424},{"$f":"P107*Inputs!P150","v":11482.414657219959},{"$f":"Q107*Inputs!Q150","v":11769.475023650457}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"H108*Inputs!H151","v":10139.51},{"$f":"I108*Inputs!I151","v":10202.057447766667},{"$f":"J108*Inputs!J151","v":13348.899144312349},{"$f":"K108*Inputs!K151","v":13669.428311130625},{"$f":"L108*Inputs!L151","v":14089.091041791256},{"$f":"M108*Inputs!M151","v":14661.024794117275},{"$f":"N108*Inputs!N151","v":15027.550413970202},{"$f":"O108*Inputs!O151","v":15403.239174319458},{"$f":"P108*Inputs!P151","v":15788.320153677443},{"$f":"Q108*Inputs!Q151","v":16183.028157519379}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"H109*Inputs!H152","v":428.43},{"$f":"I109*Inputs!I152","v":147.85590504009662},{"$f":"J109*Inputs!J152","v":606.76814292328856},{"$f":"K109*Inputs!K152","v":621.33765050593752},{"$f":"L109*Inputs!L152","v":640.41322917232981},{"$f":"M109*Inputs!M152","v":666.41021791442154},{"$f":"N109*Inputs!N152","v":683.07047336228197},{"$f":"O109*Inputs!O152","v":700.14723519633901},{"$f":"P109*Inputs!P152","v":717.65091607624743},{"$f":"Q109*Inputs!Q152","v":735.59218897815356}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"H110*Inputs!H153","v":428.43},{"$f":"I110*Inputs!I153","v":147.85590504009662},{"$f":"J110*Inputs!J153","v":151.69203573082214},{"$f":"K110*Inputs!K153","v":155.33441262648438},{"$f":"L110*Inputs!L153","v":160.10330729308245},{"$f":"M110*Inputs!M153","v":166.60255447860538},{"$f":"N110*Inputs!N153","v":170.76761834057049},{"$f":"O110*Inputs!O153","v":175.03680879908475},{"$f":"P110*Inputs!P153","v":179.41272901906186},{"$f":"Q110*Inputs!Q153","v":183.89804724453839}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"H111*Inputs!H154","v":7997.3600000000006},{"$f":"I111*Inputs!I154","v":9610.6338276062797},{"$f":"J111*Inputs!J154","v":6674.4495721561743},{"$f":"K111*Inputs!K154","v":6834.7141555653125},{"$f":"L111*Inputs!L154","v":7044.5455208956282},{"$f":"M111*Inputs!M154","v":7330.5123970586374},{"$f":"N111*Inputs!N154","v":7513.7752069851012},{"$f":"O111*Inputs!O154","v":7701.6195871597292},{"$f":"P111*Inputs!P154","v":7894.1600768387216},{"$f":"Q111*Inputs!Q154","v":8091.5140787596893}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"H112*Inputs!H155","v":4427.1099999999997},{"$f":"I112*Inputs!I155","v":5618.5243915236715},{"$f":"J112*Inputs!J155","v":6826.1416078869961},{"$f":"K112*Inputs!K155","v":6990.0485681917971},{"$f":"L112*Inputs!L155","v":7204.6488281887105},{"$f":"M112*Inputs!M155","v":7497.1149515372426},{"$f":"N112*Inputs!N155","v":7684.5428253256723},{"$f":"O112*Inputs!O155","v":7876.6563959588138},{"$f":"P112*Inputs!P155","v":8073.5728058577834},{"$f":"Q112*Inputs!Q155","v":8275.4121260042284}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"H113*Inputs!H156","v":714.05},{"$f":"I113*Inputs!I156","v":1330.7031453608695},{"$f":"J113*Inputs!J156","v":0},{"$f":"K113*Inputs!K156","v":0},{"$f":"L113*Inputs!L156","v":0},{"$f":"M113*Inputs!M156","v":0},{"$f":"N113*Inputs!N156","v":0},{"$f":"O113*Inputs!O156","v":0},{"$f":"P113*Inputs!P156","v":0},{"$f":"Q113*Inputs!Q156","v":0}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"H114*Inputs!H157","v":5569.59},{"$f":"I114*Inputs!I157","v":7836.362967125121},{"$f":"J114*Inputs!J157","v":8949.8301081185054},{"$f":"K114*Inputs!K157","v":9164.7303449625779},{"$f":"L114*Inputs!L157","v":9446.0951302918638},{"$f":"M114*Inputs!M157","v":9829.5507142377173},{"$f":"N114*Inputs!N157","v":10075.28948209366},{"$f":"O114*Inputs!O157","v":10327.171719146001},{"$f":"P114*Inputs!P157","v":10585.351012124649},{"$f":"Q114*Inputs!Q157","v":10849.984787427766}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"H115*Inputs!H158","v":0},{"$f":"I115*Inputs!I158","v":0},{"$f":"J115*Inputs!J158","v":0},{"$f":"K115*Inputs!K158","v":0},{"$f":"L115*Inputs!L158","v":0},{"$f":"M115*Inputs!M158","v":0},{"$f":"N115*Inputs!N158","v":0},{"$f":"O115*Inputs!O158","v":0},{"$f":"P115*Inputs!P158","v":0},{"$f":"Q115*Inputs!Q158","v":0}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"H116*Inputs!H159","v":0},{"$f":"I116*Inputs!I159","v":0},{"$f":"J116*Inputs!J159","v":0},{"$f":"K116*Inputs!K159","v":0},{"$f":"L116*Inputs!L159","v":0},{"$f":"M116*Inputs!M159","v":0},{"$f":"N116*Inputs!N159","v":0},{"$f":"O116*Inputs!O159","v":0},{"$f":"P116*Inputs!P159","v":0},{"$f":"Q116*Inputs!Q159","v":0}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"H117*Inputs!H160","v":0},{"$f":"I117*Inputs!I160","v":0},{"$f":"J117*Inputs!J160","v":0},{"$f":"K117*Inputs!K160","v":0},{"$f":"L117*Inputs!L160","v":0},{"$f":"M117*Inputs!M160","v":0},{"$f":"N117*Inputs!N160","v":0},{"$f":"O117*Inputs!O160","v":0},{"$f":"P117*Inputs!P160","v":0},{"$f":"Q117*Inputs!Q160","v":0}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"H118*Inputs!H161","v":0},{"$f":"I118*Inputs!I161","v":0},{"$f":"J118*Inputs!J161","v":0},{"$f":"K118*Inputs!K161","v":0},{"$f":"L118*Inputs!L161","v":0},{"$f":"M118*Inputs!M161","v":0},{"$f":"N118*Inputs!N161","v":0},{"$f":"O118*Inputs!O161","v":0},{"$f":"P118*Inputs!P161","v":0},{"$f":"Q118*Inputs!Q161","v":0}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"H119*Inputs!H162","v":0},{"$f":"I119*Inputs!I162","v":0},{"$f":"J119*Inputs!J162","v":0},{"$f":"K119*Inputs!K162","v":0},{"$f":"L119*Inputs!L162","v":0},{"$f":"M119*Inputs!M162","v":0},{"$f":"N119*Inputs!N162","v":0},{"$f":"O119*Inputs!O162","v":0},{"$f":"P119*Inputs!P162","v":0},{"$f":"Q119*Inputs!Q162","v":0}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"H120*Inputs!H163","v":0},{"$f":"I120*Inputs!I163","v":0},{"$f":"J120*Inputs!J163","v":0},{"$f":"K120*Inputs!K163","v":0},{"$f":"L120*Inputs!L163","v":0},{"$f":"M120*Inputs!M163","v":0},{"$f":"N120*Inputs!N163","v":0},{"$f":"O120*Inputs!O163","v":0},{"$f":"P120*Inputs!P163","v":0},{"$f":"Q120*Inputs!Q163","v":0}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"H121*Inputs!H164","v":0},{"$f":"I121*Inputs!I164","v":0},{"$f":"J121*Inputs!J164","v":0},{"$f":"K121*Inputs!K164","v":0},{"$f":"L121*Inputs!L164","v":0},{"$f":"M121*Inputs!M164","v":0},{"$f":"N121*Inputs!N164","v":0},{"$f":"O121*Inputs!O164","v":0},{"$f":"P121*Inputs!P164","v":0},{"$f":"Q121*Inputs!Q164","v":0}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"H122*Inputs!H165","v":0},{"$f":"I122*Inputs!I165","v":0},{"$f":"J122*Inputs!J165","v":0},{"$f":"K122*Inputs!K165","v":0},{"$f":"L122*Inputs!L165","v":0},{"$f":"M122*Inputs!M165","v":0},{"$f":"N122*Inputs!N165","v":0},{"$f":"O122*Inputs!O165","v":0},{"$f":"P122*Inputs!P165","v":0},{"$f":"Q122*Inputs!Q165","v":0}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"H123*Inputs!H166","v":0},{"$f":"I123*Inputs!I166","v":0},{"$f":"J123*Inputs!J166","v":0},{"$f":"K123*Inputs!K166","v":0},{"$f":"L123*Inputs!L166","v":0},{"$f":"M123*Inputs!M166","v":0},{"$f":"N123*Inputs!N166","v":0},{"$f":"O123*Inputs!O166","v":0},{"$f":"P123*Inputs!P166","v":0},{"$f":"Q123*Inputs!Q166","v":0}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"H124*Inputs!H167","v":12710.09},{"$f":"I124*Inputs!I167","v":13602.743263688888},{"$f":"J124*Inputs!J167","v":14107.359322966458},{"$f":"K124*Inputs!K167","v":14446.100374263047},{"$f":"L124*Inputs!L167","v":14889.607578256668},{"$f":"M124*Inputs!M167","v":15494.0375665103},{"$f":"N124*Inputs!N167","v":15881.388505673056},{"$f":"O124*Inputs!O167","v":16278.423218314882},{"$f":"P124*Inputs!P167","v":16685.383798772753},{"$f":"Q124*Inputs!Q167","v":17102.51839374207}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"H125*Inputs!H168","v":571.24},{"$f":"I125*Inputs!I168","v":0},{"$f":"J125*Inputs!J168","v":0},{"$f":"K125*Inputs!K168","v":0},{"$f":"L125*Inputs!L168","v":0},{"$f":"M125*Inputs!M168","v":0},{"$f":"N125*Inputs!N168","v":0},{"$f":"O125*Inputs!O168","v":0},{"$f":"P125*Inputs!P168","v":0},{"$f":"Q125*Inputs!Q168","v":0}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"H126*Inputs!H169","v":7283.31},{"$f":"I126*Inputs!I169","v":8871.3543024057963},{"$f":"J126*Inputs!J169","v":7584.6017865411068},{"$f":"K126*Inputs!K169","v":7766.7206313242186},{"$f":"L126*Inputs!L169","v":8005.1653646541226},{"$f":"M126*Inputs!M169","v":8330.127723930269},{"$f":"N126*Inputs!N169","v":8538.380917028524},{"$f":"O126*Inputs!O169","v":8751.8404399542378},{"$f":"P126*Inputs!P169","v":8970.6364509530922},{"$f":"Q126*Inputs!Q169","v":9194.9023622269196}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"H127*Inputs!H170","v":2570.58},{"$f":"I127*Inputs!I170","v":2809.2621957618358},{"$f":"J127*Inputs!J170","v":2730.4566431547987},{"$f":"K127*Inputs!K170","v":2796.0194272767189},{"$f":"L127*Inputs!L170","v":2881.8595312754842},{"$f":"M127*Inputs!M170","v":2998.8459806148967},{"$f":"N127*Inputs!N170","v":3073.8171301302691},{"$f":"O127*Inputs!O170","v":3150.6625583835257},{"$f":"P127*Inputs!P170","v":3229.4291223431132},{"$f":"Q127*Inputs!Q170","v":3310.1648504016912}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"H128*Inputs!H171","v":7140.5},{"$f":"I128*Inputs!I171","v":7688.5070620850238},{"$f":"J128*Inputs!J171","v":6977.8336436178188},{"$f":"K128*Inputs!K171","v":7145.3829808182818},{"$f":"L128*Inputs!L171","v":7364.7521354817927},{"$f":"M128*Inputs!M171","v":7663.7175060158479},{"$f":"N128*Inputs!N171","v":7855.3104436662425},{"$f":"O128*Inputs!O171","v":8051.6932047578985},{"$f":"P128*Inputs!P171","v":8252.9855348768451},{"$f":"Q128*Inputs!Q171","v":8459.3101732487667}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"H129*Inputs!H172","v":143952.48000000001},{"$f":"I129*Inputs!I172","v":172843.55299187294},{"$f":"J129*Inputs!J172","v":176266.14551921535},{"$f":"K129*Inputs!K172","v":180498.58747197487},{"$f":"L129*Inputs!L172","v":186040.04307456184},{"$f":"M129*Inputs!M172","v":193592.16830413949},{"$f":"N129*Inputs!N172","v":198431.97251174293},{"$f":"O129*Inputs!O172","v":203392.7718245365},{"$f":"P129*Inputs!P172","v":208477.59112014988},{"$f":"Q129*Inputs!Q172","v":213689.53089815364}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"H130*Inputs!H173","v":47984.160000000003},{"$f":"I130*Inputs!I173","v":49236.016378352178},{"$f":"J130*Inputs!J173","v":39136.545218552121},{"$f":"K130*Inputs!K173","v":40076.27845763298},{"$f":"L130*Inputs!L173","v":41306.653281615283},{"$f":"M130*Inputs!M173","v":42983.459055480198},{"$f":"N130*Inputs!N173","v":44058.045531867196},{"$f":"O130*Inputs!O173","v":45159.49667016387},{"$f":"P130*Inputs!P173","v":46288.484086917953},{"$f":"Q130*Inputs!Q173","v":47445.696189090901}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"H131*Inputs!H174","v":156805.38},{"$f":"I131*Inputs!I174","v":184967.7372051609},{"$f":"J131*Inputs!J174","v":185671.05173452635},{"$f":"K131*Inputs!K174","v":190129.32105481692},{"$f":"L131*Inputs!L174","v":195966.44812673298},{"$f":"M131*Inputs!M174","v":203921.52668181303},{"$f":"N131*Inputs!N174","v":209019.56484885834},{"$f":"O131*Inputs!O174","v":214245.05397007978},{"$f":"P131*Inputs!P174","v":219601.18031933176},{"$f":"Q131*Inputs!Q174","v":225091.20982731503}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"H132*Inputs!H175","v":31989.440000000002},{"$f":"I132*Inputs!I175","v":37851.111690264734},{"$f":"J132*Inputs!J175","v":30338.407146164427},{"$f":"K132*Inputs!K175","v":31066.882525296875},{"$f":"L132*Inputs!L175","v":32020.661458616491},{"$f":"M132*Inputs!M175","v":33320.510895721076},{"$f":"N132*Inputs!N175","v":34153.523668114096},{"$f":"O132*Inputs!O175","v":35007.361759816951},{"$f":"P132*Inputs!P175","v":35882.545803812369},{"$f":"Q132*Inputs!Q175","v":36779.609448907679}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"H133*Inputs!H176","v":142.81},{"$f":"I133*Inputs!I176","v":0},{"$f":"J133*Inputs!J176","v":0},{"$f":"K133*Inputs!K176","v":0},{"$f":"L133*Inputs!L176","v":0},{"$f":"M133*Inputs!M176","v":0},{"$f":"N133*Inputs!N176","v":0},{"$f":"O133*Inputs!O176","v":0},{"$f":"P133*Inputs!P176","v":0},{"$f":"Q133*Inputs!Q176","v":0}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"H134*Inputs!H177","v":10710.75},{"$f":"I134*Inputs!I177","v":10941.33697296715},{"$f":"J134*Inputs!J177","v":9101.5221438493281},{"$f":"K134*Inputs!K177","v":9320.0647575890634},{"$f":"L134*Inputs!L177","v":9606.1984375849479},{"$f":"M134*Inputs!M177","v":9996.1532687163235},{"$f":"N134*Inputs!N177","v":10246.057100434229},{"$f":"O134*Inputs!O177","v":10502.208527945086},{"$f":"P134*Inputs!P177","v":10764.763741143712},{"$f":"Q134*Inputs!Q177","v":11033.882834672304}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"H135*Inputs!H178","v":5569.59},{"$f":"I135*Inputs!I178","v":8575.6424923256036},{"$f":"J135*Inputs!J178","v":8798.1380723876846},{"$f":"K135*Inputs!K178","v":9009.3959323360941},{"$f":"L135*Inputs!L178","v":9285.9918229987816},{"$f":"M135*Inputs!M178","v":9662.948159759113},{"$f":"N135*Inputs!N178","v":9904.5218637530888},{"$f":"O135*Inputs!O178","v":10152.134910346917},{"$f":"P135*Inputs!P178","v":10405.938283105588},{"$f":"Q135*Inputs!Q178","v":10666.086740183227}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"H136*Inputs!H179","v":3141.82},{"$f":"I136*Inputs!I179","v":2217.8385756014491},{"$f":"J136*Inputs!J179","v":2123.6885002315098},{"$f":"K136*Inputs!K179","v":2174.6817767707812},{"$f":"L136*Inputs!L179","v":2241.4463021031543},{"$f":"M136*Inputs!M179","v":2332.4357627004756},{"$f":"N136*Inputs!N179","v":2390.7466567679867},{"$f":"O136*Inputs!O179","v":2450.5153231871864},{"$f":"P136*Inputs!P179","v":2511.7782062668662},{"$f":"Q136*Inputs!Q179","v":2574.5726614235373}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"H137*Inputs!H180","v":4855.54},{"$f":"I137*Inputs!I180","v":5914.2362016038642},{"$f":"J137*Inputs!J180","v":8949.8301081185054},{"$f":"K137*Inputs!K180","v":9164.7303449625779},{"$f":"L137*Inputs!L180","v":9446.0951302918638},{"$f":"M137*Inputs!M180","v":9829.5507142377173},{"$f":"N137*Inputs!N180","v":10075.28948209366},{"$f":"O137*Inputs!O180","v":10327.171719146001},{"$f":"P137*Inputs!P180","v":10585.351012124649},{"$f":"Q137*Inputs!Q180","v":10849.984787427766}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"H138*Inputs!H181","v":0},{"$f":"I138*Inputs!I181","v":0},{"$f":"J138*Inputs!J181","v":0},{"$f":"K138*Inputs!K181","v":0},{"$f":"L138*Inputs!L181","v":0},{"$f":"M138*Inputs!M181","v":0},{"$f":"N138*Inputs!N181","v":0},{"$f":"O138*Inputs!O181","v":0},{"$f":"P138*Inputs!P181","v":0},{"$f":"Q138*Inputs!Q181","v":0}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"H139*Inputs!H182","v":2856.2},{"$f":"I139*Inputs!I182","v":2809.2621957618358},{"$f":"J139*Inputs!J182","v":4854.1451433863085},{"$f":"K139*Inputs!K182","v":4970.7012040475001},{"$f":"L139*Inputs!L182","v":5123.3058333786385},{"$f":"M139*Inputs!M182","v":5331.2817433153723},{"$f":"N139*Inputs!N182","v":5464.5637868982558},{"$f":"O139*Inputs!O182","v":5601.1778815707121},{"$f":"P139*Inputs!P182","v":5741.2073286099794},{"$f":"Q139*Inputs!Q182","v":5884.7375118252285}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"H140*Inputs!H183","v":1428.1},{"$f":"I140*Inputs!I183","v":1478.559050400966},{"$f":"J140*Inputs!J183","v":1668.6123930390436},{"$f":"K140*Inputs!K183","v":1708.6785388913281},{"$f":"L140*Inputs!L183","v":1761.1363802239071},{"$f":"M140*Inputs!M183","v":1832.6280992646593},{"$f":"N140*Inputs!N183","v":1878.4438017462753},{"$f":"O140*Inputs!O183","v":1925.4048967899323},{"$f":"P140*Inputs!P183","v":1973.5400192096804},{"$f":"Q140*Inputs!Q183","v":2022.8785196899223}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"H141*Inputs!H184","v":571.24},{"$f":"I141*Inputs!I184","v":2069.9826705613527},{"$f":"J141*Inputs!J184","v":1971.9964645006878},{"$f":"K141*Inputs!K184","v":2019.347364144297},{"$f":"L141*Inputs!L184","v":2081.342994810072},{"$f":"M141*Inputs!M184","v":2165.8332082218699},{"$f":"N141*Inputs!N184","v":2219.9790384274165},{"$f":"O141*Inputs!O184","v":2275.4785143881018},{"$f":"P141*Inputs!P184","v":2332.3654772478039},{"$f":"Q141*Inputs!Q184","v":2390.674614178999}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"H142*Inputs!H185","v":17565.63},{"$f":"I142*Inputs!I185","v":25431.215666896616},{"$f":"J142*Inputs!J185","v":27911.334574471275},{"$f":"K142*Inputs!K185","v":28581.531923273127},{"$f":"L142*Inputs!L185","v":29459.008541927171},{"$f":"M142*Inputs!M185","v":30654.870024063392},{"$f":"N142*Inputs!N185","v":31421.24177466497},{"$f":"O142*Inputs!O185","v":32206.772819031594},{"$f":"P142*Inputs!P185","v":33011.94213950738},{"$f":"Q142*Inputs!Q185","v":33837.240692995067}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"H143*Inputs!H186","v":571.24},{"$f":"I143*Inputs!I186","v":0},{"$f":"J143*Inputs!J186","v":0},{"$f":"K143*Inputs!K186","v":0},{"$f":"L143*Inputs!L186","v":0},{"$f":"M143*Inputs!M186","v":0},{"$f":"N143*Inputs!N186","v":0},{"$f":"O143*Inputs!O186","v":0},{"$f":"P143*Inputs!P186","v":0},{"$f":"Q143*Inputs!Q186","v":0}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"H144*Inputs!H187","v":24420.510000000002},{"$f":"I144*Inputs!I187","v":23065.521186255071},{"$f":"J144*Inputs!J187","v":21843.65314523839},{"$f":"K144*Inputs!K187","v":22368.155418213752},{"$f":"L144*Inputs!L187","v":23054.876250203873},{"$f":"M144*Inputs!M187","v":23990.767844919174},{"$f":"N144*Inputs!N187","v":24590.537041042153},{"$f":"O144*Inputs!O187","v":25205.300467068206},{"$f":"P144*Inputs!P187","v":25835.432978744906},{"$f":"Q144*Inputs!Q187","v":26481.318803213529}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"H145*Inputs!H188","v":0},{"$f":"I145*Inputs!I188","v":0},{"$f":"J145*Inputs!J188","v":0},{"$f":"K145*Inputs!K188","v":0},{"$f":"L145*Inputs!L188","v":0},{"$f":"M145*Inputs!M188","v":0},{"$f":"N145*Inputs!N188","v":0},{"$f":"O145*Inputs!O188","v":0},{"$f":"P145*Inputs!P188","v":0},{"$f":"Q145*Inputs!Q188","v":0}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"H146*Inputs!H189","v":0},{"$f":"I146*Inputs!I189","v":0},{"$f":"J146*Inputs!J189","v":523.33752327133629},{"$f":"K146*Inputs!K189","v":535.90372356137107},{"$f":"L146*Inputs!L189","v":552.35641016113436},{"$f":"M146*Inputs!M189","v":574.77881295118857},{"$f":"N146*Inputs!N189","v":589.14828327496821},{"$f":"O146*Inputs!O189","v":603.87699035684238},{"$f":"P146*Inputs!P189","v":618.97391511576348},{"$f":"Q146*Inputs!Q189","v":634.44826299365741}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"H147*Inputs!H190","v":314.18200000000002},{"$f":"I147*Inputs!I190","v":325.28299108821261},{"$f":"J147*Inputs!J190","v":0},{"$f":"K147*Inputs!K190","v":0},{"$f":"L147*Inputs!L190","v":0},{"$f":"M147*Inputs!M190","v":0},{"$f":"N147*Inputs!N190","v":0},{"$f":"O147*Inputs!O190","v":0},{"$f":"P147*Inputs!P190","v":0},{"$f":"Q147*Inputs!Q190","v":0}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"H148*Inputs!H191","v":0},{"$f":"I148*Inputs!I191","v":0},{"$f":"J148*Inputs!J191","v":0},{"$f":"K148*Inputs!K191","v":0},{"$f":"L148*Inputs!L191","v":0},{"$f":"M148*Inputs!M191","v":0},{"$f":"N148*Inputs!N191","v":0},{"$f":"O148*Inputs!O191","v":0},{"$f":"P148*Inputs!P191","v":0},{"$f":"Q148*Inputs!Q191","v":0}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"H149*Inputs!H192","v":0},{"$f":"I149*Inputs!I192","v":0},{"$f":"J149*Inputs!J192","v":106.1844250115755},{"$f":"K149*Inputs!K192","v":108.73408883853908},{"$f":"L149*Inputs!L192","v":112.07231510515774},{"$f":"M149*Inputs!M192","v":116.62178813502379},{"$f":"N149*Inputs!N192","v":119.53733283839938},{"$f":"O149*Inputs!O192","v":122.52576615935935},{"$f":"P149*Inputs!P192","v":125.58891031334332},{"$f":"Q149*Inputs!Q192","v":128.72863307117689}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"H150*Inputs!H193","v":0},{"$f":"I150*Inputs!I193","v":0},{"$f":"J150*Inputs!J193","v":0},{"$f":"K150*Inputs!K193","v":0},{"$f":"L150*Inputs!L193","v":0},{"$f":"M150*Inputs!M193","v":0},{"$f":"N150*Inputs!N193","v":0},{"$f":"O150*Inputs!O193","v":0},{"$f":"P150*Inputs!P193","v":0},{"$f":"Q150*Inputs!Q193","v":0}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"H151*Inputs!H194","v":0},{"$f":"I151*Inputs!I194","v":0},{"$f":"J151*Inputs!J194","v":0},{"$f":"K151*Inputs!K194","v":0},{"$f":"L151*Inputs!L194","v":0},{"$f":"M151*Inputs!M194","v":0},{"$f":"N151*Inputs!N194","v":0},{"$f":"O151*Inputs!O194","v":0},{"$f":"P151*Inputs!P194","v":0},{"$f":"Q151*Inputs!Q194","v":0}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"H152*Inputs!H195","v":0},{"$f":"I152*Inputs!I195","v":0},{"$f":"J152*Inputs!J195","v":0},{"$f":"K152*Inputs!K195","v":0},{"$f":"L152*Inputs!L195","v":0},{"$f":"M152*Inputs!M195","v":0},{"$f":"N152*Inputs!N195","v":0},{"$f":"O152*Inputs!O195","v":0},{"$f":"P152*Inputs!P195","v":0},{"$f":"Q152*Inputs!Q195","v":0}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"H153*Inputs!H196","v":0},{"$f":"I153*Inputs!I196","v":0},{"$f":"J153*Inputs!J196","v":0},{"$f":"K153*Inputs!K196","v":0},{"$f":"L153*Inputs!L196","v":0},{"$f":"M153*Inputs!M196","v":0},{"$f":"N153*Inputs!N196","v":0},{"$f":"O153*Inputs!O196","v":0},{"$f":"P153*Inputs!P196","v":0},{"$f":"Q153*Inputs!Q196","v":0}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"H154*Inputs!H197","v":0},{"$f":"I154*Inputs!I197","v":0},{"$f":"J154*Inputs!J197","v":0},{"$f":"K154*Inputs!K197","v":0},{"$f":"L154*Inputs!L197","v":0},{"$f":"M154*Inputs!M197","v":0},{"$f":"N154*Inputs!N197","v":0},{"$f":"O154*Inputs!O197","v":0},{"$f":"P154*Inputs!P197","v":0},{"$f":"Q154*Inputs!Q197","v":0}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"H155*Inputs!H198","v":0},{"$f":"I155*Inputs!I198","v":0},{"$f":"J155*Inputs!J198","v":3185.5327503472654},{"$f":"K155*Inputs!K198","v":3262.0226651561725},{"$f":"L155*Inputs!L198","v":3362.1694531547319},{"$f":"M155*Inputs!M198","v":3498.6536440507134},{"$f":"N155*Inputs!N198","v":3586.1199851519805},{"$f":"O155*Inputs!O198","v":3675.7729847807805},{"$f":"P155*Inputs!P198","v":3767.667309400299},{"$f":"Q155*Inputs!Q198","v":3861.8589921353068}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"H156*Inputs!H199","v":0},{"$f":"I156*Inputs!I199","v":0},{"$f":"J156*Inputs!J199","v":0},{"$f":"K156*Inputs!K199","v":0},{"$f":"L156*Inputs!L199","v":0},{"$f":"M156*Inputs!M199","v":0},{"$f":"N156*Inputs!N199","v":0},{"$f":"O156*Inputs!O199","v":0},{"$f":"P156*Inputs!P199","v":0},{"$f":"Q156*Inputs!Q199","v":0}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"H157*Inputs!H200","v":714.05},{"$f":"I157*Inputs!I200","v":0},{"$f":"J157*Inputs!J200","v":0},{"$f":"K157*Inputs!K200","v":0},{"$f":"L157*Inputs!L200","v":0},{"$f":"M157*Inputs!M200","v":0},{"$f":"N157*Inputs!N200","v":0},{"$f":"O157*Inputs!O200","v":0},{"$f":"P157*Inputs!P200","v":0},{"$f":"Q157*Inputs!Q200","v":0}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"H158*Inputs!H201","v":27276.71},{"$f":"I158*Inputs!I201","v":27649.054242498067},{"$f":"J158*Inputs!J201","v":27759.642538740452},{"$f":"K158*Inputs!K201","v":28426.197510646642},{"$f":"L158*Inputs!L201","v":29298.90523463409},{"$f":"M158*Inputs!M201","v":30488.267469584785},{"$f":"N158*Inputs!N201","v":31250.474156324399},{"$f":"O158*Inputs!O201","v":32031.736010232511},{"$f":"P158*Inputs!P201","v":32832.529410488321},{"$f":"Q158*Inputs!Q201","v":33653.342645750527}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"H159*Inputs!H202","v":856.8599999999999},{"$f":"I159*Inputs!I202","v":1419.4166883849275},{"$f":"J159*Inputs!J202","v":910.1522143849329},{"$f":"K159*Inputs!K202","v":932.00647575890628},{"$f":"L159*Inputs!L202","v":960.61984375849477},{"$f":"M159*Inputs!M202","v":999.61532687163231},{"$f":"N159*Inputs!N202","v":1024.605710043423},{"$f":"O159*Inputs!O202","v":1050.2208527945086},{"$f":"P159*Inputs!P202","v":1076.4763741143711},{"$f":"Q159*Inputs!Q202","v":1103.3882834672304}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"H160*Inputs!H203","v":4627.0439999999999},{"$f":"I160*Inputs!I203","v":5500.2396674915944},{"$f":"J160*Inputs!J203","v":7099.1872722024764},{"$f":"K160*Inputs!K203","v":7269.6505109194686},{"$f":"L160*Inputs!L203","v":7492.8347813162591},{"$f":"M160*Inputs!M203","v":7796.9995495987314},{"$f":"N160*Inputs!N203","v":7991.9245383386997},{"$f":"O160*Inputs!O203","v":8191.7226517971658},{"$f":"P160*Inputs!P203","v":8396.515718092096},{"$f":"Q160*Inputs!Q203","v":8606.4286110443973}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"H161*Inputs!H204","v":2827.6379999999999},{"$f":"I161*Inputs!I204","v":3252.8299108821261},{"$f":"J161*Inputs!J204","v":1668.612393039044},{"$f":"K161*Inputs!K204","v":1708.6785388913288},{"$f":"L161*Inputs!L204","v":1761.1363802239075},{"$f":"M161*Inputs!M204","v":1832.6280992646596},{"$f":"N161*Inputs!N204","v":1878.4438017462758},{"$f":"O161*Inputs!O204","v":1925.4048967899325},{"$f":"P161*Inputs!P204","v":1973.5400192096808},{"$f":"Q161*Inputs!Q204","v":2022.8785196899228}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"H162*Inputs!H205","v":0},{"$f":"I162*Inputs!I205","v":59.142362016038653},{"$f":"J162*Inputs!J205","v":60.676814292328864},{"$f":"K162*Inputs!K205","v":62.133765050593766},{"$f":"L162*Inputs!L205","v":64.041322917233003},{"$f":"M162*Inputs!M205","v":66.641021791442171},{"$f":"N162*Inputs!N205","v":68.307047336228223},{"$f":"O162*Inputs!O205","v":70.014723519633918},{"$f":"P162*Inputs!P205","v":71.765091607624754},{"$f":"Q162*Inputs!Q205","v":73.55921889781537}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"H163*Inputs!H206","v":0},{"$f":"I163*Inputs!I206","v":206.99826705613526},{"$f":"J163*Inputs!J206","v":0},{"$f":"K163*Inputs!K206","v":0},{"$f":"L163*Inputs!L206","v":0},{"$f":"M163*Inputs!M206","v":0},{"$f":"N163*Inputs!N206","v":0},{"$f":"O163*Inputs!O206","v":0},{"$f":"P163*Inputs!P206","v":0},{"$f":"Q163*Inputs!Q206","v":0}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"H164*Inputs!H207","v":0},{"$f":"I164*Inputs!I207","v":0},{"$f":"J164*Inputs!J207","v":0},{"$f":"K164*Inputs!K207","v":0},{"$f":"L164*Inputs!L207","v":0},{"$f":"M164*Inputs!M207","v":0},{"$f":"N164*Inputs!N207","v":0},{"$f":"O164*Inputs!O207","v":0},{"$f":"P164*Inputs!P207","v":0},{"$f":"Q164*Inputs!Q207","v":0}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"H165*Inputs!H208","v":142.81},{"$f":"I165*Inputs!I208","v":147.85590504009662},{"$f":"J165*Inputs!J208","v":75.846017865411071},{"$f":"K165*Inputs!K208","v":77.66720631324219},{"$f":"L165*Inputs!L208","v":80.051653646541226},{"$f":"M165*Inputs!M208","v":83.301277239302692},{"$f":"N165*Inputs!N208","v":85.383809170285247},{"$f":"O165*Inputs!O208","v":87.518404399542376},{"$f":"P165*Inputs!P208","v":89.706364509530928},{"$f":"Q165*Inputs!Q208","v":91.949023622269195}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"H166*Inputs!H209","v":142.81},{"$f":"I166*Inputs!I209","v":147.85590504009662},{"$f":"J166*Inputs!J209","v":0},{"$f":"K166*Inputs!K209","v":0},{"$f":"L166*Inputs!L209","v":0},{"$f":"M166*Inputs!M209","v":0},{"$f":"N166*Inputs!N209","v":0},{"$f":"O166*Inputs!O209","v":0},{"$f":"P166*Inputs!P209","v":0},{"$f":"Q166*Inputs!Q209","v":0}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"H167*Inputs!H210","v":0},{"$f":"I167*Inputs!I210","v":294.23325102979226},{"$f":"J167*Inputs!J210","v":0},{"$f":"K167*Inputs!K210","v":0},{"$f":"L167*Inputs!L210","v":0},{"$f":"M167*Inputs!M210","v":0},{"$f":"N167*Inputs!N210","v":0},{"$f":"O167*Inputs!O210","v":0},{"$f":"P167*Inputs!P210","v":0},{"$f":"Q167*Inputs!Q210","v":0}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"H168*Inputs!H211","v":4369.9859999999999},{"$f":"I168*Inputs!I211","v":3016.2604628179711},{"$f":"J168*Inputs!J211","v":1031.5058429695905},{"$f":"K168*Inputs!K211","v":1056.2740058600937},{"$f":"L168*Inputs!L211","v":1088.7024895929605},{"$f":"M168*Inputs!M211","v":1132.8973704545165},{"$f":"N168*Inputs!N211","v":1161.2198047158793},{"$f":"O168*Inputs!O211","v":1190.2502998337761},{"$f":"P168*Inputs!P211","v":1220.0065573296204},{"$f":"Q168*Inputs!Q211","v":1250.5067212628608}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"H169*Inputs!H212","v":12995.710000000001},{"$f":"I169*Inputs!I212","v":17594.852699771498},{"$f":"J169*Inputs!J212","v":23360.573502546613},{"$f":"K169*Inputs!K212","v":23921.499544478596},{"$f":"L169*Inputs!L212","v":24655.909323134703},{"$f":"M169*Inputs!M212","v":25656.793389705232},{"$f":"N169*Inputs!N212","v":26298.21322444786},{"$f":"O169*Inputs!O212","v":26955.668555059056},{"$f":"P169*Inputs!P212","v":27629.560268935529},{"$f":"Q169*Inputs!Q212","v":28320.299275658916}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"H170*Inputs!H213","v":7283.3099999999995},{"$f":"I170*Inputs!I213","v":2513.5503856816426},{"$f":"J170*Inputs!J213","v":3868.1469111359647},{"$f":"K170*Inputs!K213","v":3961.0275219753521},{"$f":"L170*Inputs!L213","v":4082.6343359736029},{"$f":"M170*Inputs!M213","v":4248.3651392044376},{"$f":"N170*Inputs!N213","v":4354.5742676845475},{"$f":"O170*Inputs!O213","v":4463.4386243766612},{"$f":"P170*Inputs!P213","v":4575.0245899860774},{"$f":"Q170*Inputs!Q213","v":4689.4002047357289}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"H171*Inputs!H214","v":714.05},{"$f":"I171*Inputs!I214","v":0},{"$f":"J171*Inputs!J214","v":0},{"$f":"K171*Inputs!K214","v":0},{"$f":"L171*Inputs!L214","v":0},{"$f":"M171*Inputs!M214","v":0},{"$f":"N171*Inputs!N214","v":0},{"$f":"O171*Inputs!O214","v":0},{"$f":"P171*Inputs!P214","v":0},{"$f":"Q171*Inputs!Q214","v":0}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"H172*Inputs!H215","v":1570.91},{"$f":"I172*Inputs!I215","v":2661.406290721739},{"$f":"J172*Inputs!J215","v":2427.0725716931543},{"$f":"K172*Inputs!K215","v":2485.3506020237501},{"$f":"L172*Inputs!L215","v":2561.6529166893192},{"$f":"M172*Inputs!M215","v":2665.6408716576861},{"$f":"N172*Inputs!N215","v":2732.2818934491279},{"$f":"O172*Inputs!O215","v":2800.588940785356},{"$f":"P172*Inputs!P215","v":2870.6036643049897},{"$f":"Q172*Inputs!Q215","v":2942.3687559126142}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"H173*Inputs!H216","v":0},{"$f":"I173*Inputs!I216","v":0},{"$f":"J173*Inputs!J216","v":0},{"$f":"K173*Inputs!K216","v":0},{"$f":"L173*Inputs!L216","v":0},{"$f":"M173*Inputs!M216","v":0},{"$f":"N173*Inputs!N216","v":0},{"$f":"O173*Inputs!O216","v":0},{"$f":"P173*Inputs!P216","v":0},{"$f":"Q173*Inputs!Q216","v":0}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"H174*Inputs!H217","v":15137.86},{"$f":"I174*Inputs!I217","v":20847.682610653625},{"$f":"J174*Inputs!J217","v":21388.577038045922},{"$f":"K174*Inputs!K217","v":21902.152180334298},{"$f":"L174*Inputs!L217","v":22574.566328324625},{"$f":"M174*Inputs!M217","v":23490.960181483359},{"$f":"N174*Inputs!N217","v":24078.23418602044},{"$f":"O174*Inputs!O217","v":24680.19004067095},{"$f":"P174*Inputs!P217","v":25297.194791687722},{"$f":"Q174*Inputs!Q217","v":25929.624661479913}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"H175*Inputs!H218","v":285.62},{"$f":"I175*Inputs!I218","v":0},{"$f":"J175*Inputs!J218","v":0},{"$f":"K175*Inputs!K218","v":0},{"$f":"L175*Inputs!L218","v":0},{"$f":"M175*Inputs!M218","v":0},{"$f":"N175*Inputs!N218","v":0},{"$f":"O175*Inputs!O218","v":0},{"$f":"P175*Inputs!P218","v":0},{"$f":"Q175*Inputs!Q218","v":0}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"H176*Inputs!H219","v":5712.4},{"$f":"I176*Inputs!I219","v":6505.6598217642513},{"$f":"J176*Inputs!J219","v":7584.6017865411068},{"$f":"K176*Inputs!K219","v":7766.7206313242186},{"$f":"L176*Inputs!L219","v":8005.1653646541226},{"$f":"M176*Inputs!M219","v":8330.127723930269},{"$f":"N176*Inputs!N219","v":8538.380917028524},{"$f":"O176*Inputs!O219","v":8751.8404399542378},{"$f":"P176*Inputs!P219","v":8970.6364509530922},{"$f":"Q176*Inputs!Q219","v":9194.9023622269196}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"H177*Inputs!H220","v":0},{"$f":"I177*Inputs!I220","v":0},{"$f":"J177*Inputs!J220","v":91.015221438493285},{"$f":"K177*Inputs!K220","v":93.200647575890628},{"$f":"L177*Inputs!L220","v":96.061984375849477},{"$f":"M177*Inputs!M220","v":99.961532687163228},{"$f":"N177*Inputs!N220","v":102.4605710043423},{"$f":"O177*Inputs!O220","v":105.02208527945085},{"$f":"P177*Inputs!P220","v":107.64763741143712},{"$f":"Q177*Inputs!Q220","v":110.33882834672303}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"H178*Inputs!H221","v":157.09100000000001},{"$f":"I178*Inputs!I221","v":325.28299108821261},{"$f":"J178*Inputs!J221","v":0},{"$f":"K178*Inputs!K221","v":0},{"$f":"L178*Inputs!L221","v":0},{"$f":"M178*Inputs!M221","v":0},{"$f":"N178*Inputs!N221","v":0},{"$f":"O178*Inputs!O221","v":0},{"$f":"P178*Inputs!P221","v":0},{"$f":"Q178*Inputs!Q221","v":0}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"H179*Inputs!H222","v":314.18200000000002},{"$f":"I179*Inputs!I222","v":325.28299108821261},{"$f":"J179*Inputs!J222","v":333.7224786078088},{"$f":"K179*Inputs!K222","v":341.73570777826575},{"$f":"L179*Inputs!L222","v":352.22727604478149},{"$f":"M179*Inputs!M222","v":366.52561985293192},{"$f":"N179*Inputs!N222","v":375.68876034925518},{"$f":"O179*Inputs!O222","v":385.08097935798651},{"$f":"P179*Inputs!P222","v":394.70800384193615},{"$f":"Q179*Inputs!Q222","v":404.57570393798454}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"H180*Inputs!H223","v":0},{"$f":"I180*Inputs!I223","v":0},{"$f":"J180*Inputs!J223","v":0},{"$f":"K180*Inputs!K223","v":0},{"$f":"L180*Inputs!L223","v":0},{"$f":"M180*Inputs!M223","v":0},{"$f":"N180*Inputs!N223","v":0},{"$f":"O180*Inputs!O223","v":0},{"$f":"P180*Inputs!P223","v":0},{"$f":"Q180*Inputs!Q223","v":0}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"H181*Inputs!H224","v":0},{"$f":"I181*Inputs!I224","v":0},{"$f":"J181*Inputs!J224","v":0},{"$f":"K181*Inputs!K224","v":0},{"$f":"L181*Inputs!L224","v":0},{"$f":"M181*Inputs!M224","v":0},{"$f":"N181*Inputs!N224","v":0},{"$f":"O181*Inputs!O224","v":0},{"$f":"P181*Inputs!P224","v":0},{"$f":"Q181*Inputs!Q224","v":0}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"H182*Inputs!H225","v":0},{"$f":"I182*Inputs!I225","v":0},{"$f":"J182*Inputs!J225","v":0},{"$f":"K182*Inputs!K225","v":0},{"$f":"L182*Inputs!L225","v":0},{"$f":"M182*Inputs!M225","v":0},{"$f":"N182*Inputs!N225","v":0},{"$f":"O182*Inputs!O225","v":0},{"$f":"P182*Inputs!P225","v":0},{"$f":"Q182*Inputs!Q225","v":0}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"H183*Inputs!H226","v":0},{"$f":"I183*Inputs!I226","v":0},{"$f":"J183*Inputs!J226","v":0},{"$f":"K183*Inputs!K226","v":0},{"$f":"L183*Inputs!L226","v":0},{"$f":"M183*Inputs!M226","v":0},{"$f":"N183*Inputs!N226","v":0},{"$f":"O183*Inputs!O226","v":0},{"$f":"P183*Inputs!P226","v":0},{"$f":"Q183*Inputs!Q226","v":0}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"H184*Inputs!H227","v":0},{"$f":"I184*Inputs!I227","v":0},{"$f":"J184*Inputs!J227","v":0},{"$f":"K184*Inputs!K227","v":0},{"$f":"L184*Inputs!L227","v":0},{"$f":"M184*Inputs!M227","v":0},{"$f":"N184*Inputs!N227","v":0},{"$f":"O184*Inputs!O227","v":0},{"$f":"P184*Inputs!P227","v":0},{"$f":"Q184*Inputs!Q227","v":0}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"H185*Inputs!H228","v":0},{"$f":"I185*Inputs!I228","v":0},{"$f":"J185*Inputs!J228","v":0},{"$f":"K185*Inputs!K228","v":0},{"$f":"L185*Inputs!L228","v":0},{"$f":"M185*Inputs!M228","v":0},{"$f":"N185*Inputs!N228","v":0},{"$f":"O185*Inputs!O228","v":0},{"$f":"P185*Inputs!P228","v":0},{"$f":"Q185*Inputs!Q228","v":0}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"H186*Inputs!H229","v":0},{"$f":"I186*Inputs!I229","v":0},{"$f":"J186*Inputs!J229","v":0},{"$f":"K186*Inputs!K229","v":0},{"$f":"L186*Inputs!L229","v":0},{"$f":"M186*Inputs!M229","v":0},{"$f":"N186*Inputs!N229","v":0},{"$f":"O186*Inputs!O229","v":0},{"$f":"P186*Inputs!P229","v":0},{"$f":"Q186*Inputs!Q229","v":0}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"H187*Inputs!H230","v":0},{"$f":"I187*Inputs!I230","v":0},{"$f":"J187*Inputs!J230","v":0},{"$f":"K187*Inputs!K230","v":0},{"$f":"L187*Inputs!L230","v":0},{"$f":"M187*Inputs!M230","v":0},{"$f":"N187*Inputs!N230","v":0},{"$f":"O187*Inputs!O230","v":0},{"$f":"P187*Inputs!P230","v":0},{"$f":"Q187*Inputs!Q230","v":0}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"H188*Inputs!H231","v":0},{"$f":"I188*Inputs!I231","v":0},{"$f":"J188*Inputs!J231","v":0},{"$f":"K188*Inputs!K231","v":0},{"$f":"L188*Inputs!L231","v":0},{"$f":"M188*Inputs!M231","v":0},{"$f":"N188*Inputs!N231","v":0},{"$f":"O188*Inputs!O231","v":0},{"$f":"P188*Inputs!P231","v":0},{"$f":"Q188*Inputs!Q231","v":0}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"H189*Inputs!H232","v":357.02499999999998},{"$f":"I189*Inputs!I232","v":369.63976260024151},{"$f":"J189*Inputs!J232","v":227.53805359623323},{"$f":"K189*Inputs!K232","v":233.00161893972657},{"$f":"L189*Inputs!L232","v":240.15496093962366},{"$f":"M189*Inputs!M232","v":249.90383171790808},{"$f":"N189*Inputs!N232","v":256.15142751085574},{"$f":"O189*Inputs!O232","v":262.55521319862714},{"$f":"P189*Inputs!P232","v":269.11909352859277},{"$f":"Q189*Inputs!Q232","v":275.8470708668076}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"H190*Inputs!H233","v":856.8599999999999},{"$f":"I190*Inputs!I233","v":1064.5625162886956},{"$f":"J190*Inputs!J233","v":1638.2739858928792},{"$f":"K190*Inputs!K233","v":1677.6116563660312},{"$f":"L190*Inputs!L233","v":1729.1157187652907},{"$f":"M190*Inputs!M233","v":1799.307588368938},{"$f":"N190*Inputs!N233","v":1844.2902780781615},{"$f":"O190*Inputs!O233","v":1890.3975350301153},{"$f":"P190*Inputs!P233","v":1937.6574734058681},{"$f":"Q190*Inputs!Q233","v":1986.0989102410147}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"H191*Inputs!H234","v":357.02499999999998},{"$f":"I191*Inputs!I234","v":739.27952520048302},{"$f":"J191*Inputs!J234","v":0},{"$f":"K191*Inputs!K234","v":0},{"$f":"L191*Inputs!L234","v":0},{"$f":"M191*Inputs!M234","v":0},{"$f":"N191*Inputs!N234","v":0},{"$f":"O191*Inputs!O234","v":0},{"$f":"P191*Inputs!P234","v":0},{"$f":"Q191*Inputs!Q234","v":0}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"H192*Inputs!H235","v":0},{"$f":"I192*Inputs!I235","v":0},{"$f":"J192*Inputs!J235","v":75.846017865411071},{"$f":"K192*Inputs!K235","v":77.66720631324219},{"$f":"L192*Inputs!L235","v":80.051653646541226},{"$f":"M192*Inputs!M235","v":83.301277239302692},{"$f":"N192*Inputs!N235","v":85.383809170285247},{"$f":"O192*Inputs!O235","v":87.518404399542376},{"$f":"P192*Inputs!P235","v":89.706364509530928},{"$f":"Q192*Inputs!Q235","v":91.949023622269195}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"H193*Inputs!H236","v":171.37199999999999},{"$f":"I193*Inputs!I236","v":0},{"$f":"J193*Inputs!J236","v":0},{"$f":"K193*Inputs!K236","v":0},{"$f":"L193*Inputs!L236","v":0},{"$f":"M193*Inputs!M236","v":0},{"$f":"N193*Inputs!N236","v":0},{"$f":"O193*Inputs!O236","v":0},{"$f":"P193*Inputs!P236","v":0},{"$f":"Q193*Inputs!Q236","v":0}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"H194*Inputs!H237","v":0},{"$f":"I194*Inputs!I237","v":0},{"$f":"J194*Inputs!J237","v":379.23008932705534},{"$f":"K194*Inputs!K237","v":388.33603156621098},{"$f":"L194*Inputs!L237","v":400.25826823270614},{"$f":"M194*Inputs!M237","v":416.50638619651346},{"$f":"N194*Inputs!N237","v":426.91904585142623},{"$f":"O194*Inputs!O237","v":437.59202199771187},{"$f":"P194*Inputs!P237","v":448.5318225476546},{"$f":"Q194*Inputs!Q237","v":459.7451181113459}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"H195*Inputs!H238","v":0},{"$f":"I195*Inputs!I238","v":0},{"$f":"J195*Inputs!J238","v":0},{"$f":"K195*Inputs!K238","v":0},{"$f":"L195*Inputs!L238","v":0},{"$f":"M195*Inputs!M238","v":0},{"$f":"N195*Inputs!N238","v":0},{"$f":"O195*Inputs!O238","v":0},{"$f":"P195*Inputs!P238","v":0},{"$f":"Q195*Inputs!Q238","v":0}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"H196*Inputs!H239","v":0},{"$f":"I196*Inputs!I239","v":0},{"$f":"J196*Inputs!J239","v":0},{"$f":"K196*Inputs!K239","v":0},{"$f":"L196*Inputs!L239","v":0},{"$f":"M196*Inputs!M239","v":0},{"$f":"N196*Inputs!N239","v":0},{"$f":"O196*Inputs!O239","v":0},{"$f":"P196*Inputs!P239","v":0},{"$f":"Q196*Inputs!Q239","v":0}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"H197*Inputs!H240","v":0},{"$f":"I197*Inputs!I240","v":0},{"$f":"J197*Inputs!J240","v":0},{"$f":"K197*Inputs!K240","v":0},{"$f":"L197*Inputs!L240","v":0},{"$f":"M197*Inputs!M240","v":0},{"$f":"N197*Inputs!N240","v":0},{"$f":"O197*Inputs!O240","v":0},{"$f":"P197*Inputs!P240","v":0},{"$f":"Q197*Inputs!Q240","v":0}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"H198*Inputs!H241","v":428.42999999999995},{"$f":"I198*Inputs!I241","v":354.85417209623188},{"$f":"J198*Inputs!J241","v":0},{"$f":"K198*Inputs!K241","v":0},{"$f":"L198*Inputs!L241","v":0},{"$f":"M198*Inputs!M241","v":0},{"$f":"N198*Inputs!N241","v":0},{"$f":"O198*Inputs!O241","v":0},{"$f":"P198*Inputs!P241","v":0},{"$f":"Q198*Inputs!Q241","v":0}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"H199*Inputs!H242","v":2399.2079999999996},{"$f":"I199*Inputs!I242","v":4435.6771512028981},{"$f":"J199*Inputs!J242","v":1820.3044287698658},{"$f":"K199*Inputs!K242","v":1864.0129515178126},{"$f":"L199*Inputs!L242","v":1921.2396875169895},{"$f":"M199*Inputs!M242","v":1999.2306537432646},{"$f":"N199*Inputs!N242","v":2049.2114200868459},{"$f":"O199*Inputs!O242","v":2100.4417055890171},{"$f":"P199*Inputs!P242","v":2152.9527482287422},{"$f":"Q199*Inputs!Q242","v":2206.7765669344608}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"H200*Inputs!H243","v":1142.48},{"$f":"I200*Inputs!I243","v":295.71181008019323},{"$f":"J200*Inputs!J243","v":606.76814292328856},{"$f":"K200*Inputs!K243","v":621.33765050593752},{"$f":"L200*Inputs!L243","v":640.41322917232981},{"$f":"M200*Inputs!M243","v":666.41021791442154},{"$f":"N200*Inputs!N243","v":683.07047336228197},{"$f":"O200*Inputs!O243","v":700.14723519633901},{"$f":"P200*Inputs!P243","v":717.65091607624743},{"$f":"Q200*Inputs!Q243","v":735.59218897815356}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"H201*Inputs!H244","v":0},{"$f":"I201*Inputs!I244","v":0},{"$f":"J201*Inputs!J244","v":60.676814292328864},{"$f":"K201*Inputs!K244","v":62.133765050593766},{"$f":"L201*Inputs!L244","v":64.041322917233003},{"$f":"M201*Inputs!M244","v":66.641021791442171},{"$f":"N201*Inputs!N244","v":68.307047336228223},{"$f":"O201*Inputs!O244","v":70.014723519633918},{"$f":"P201*Inputs!P244","v":71.765091607624754},{"$f":"Q201*Inputs!Q244","v":73.55921889781537}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"H202*Inputs!H245","v":92.82650000000001},{"$f":"I202*Inputs!I245","v":288.31901482818841},{"$f":"J202*Inputs!J245","v":0},{"$f":"K202*Inputs!K245","v":0},{"$f":"L202*Inputs!L245","v":0},{"$f":"M202*Inputs!M245","v":0},{"$f":"N202*Inputs!N245","v":0},{"$f":"O202*Inputs!O245","v":0},{"$f":"P202*Inputs!P245","v":0},{"$f":"Q202*Inputs!Q245","v":0}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"H203*Inputs!H246","v":199.934},{"$f":"I203*Inputs!I246","v":0},{"$f":"J203*Inputs!J246","v":0},{"$f":"K203*Inputs!K246","v":0},{"$f":"L203*Inputs!L246","v":0},{"$f":"M203*Inputs!M246","v":0},{"$f":"N203*Inputs!N246","v":0},{"$f":"O203*Inputs!O246","v":0},{"$f":"P203*Inputs!P246","v":0},{"$f":"Q203*Inputs!Q246","v":0}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"H204*Inputs!H247","v":0},{"$f":"I204*Inputs!I247","v":73.927952520048308},{"$f":"J204*Inputs!J247","v":0},{"$f":"K204*Inputs!K247","v":0},{"$f":"L204*Inputs!L247","v":0},{"$f":"M204*Inputs!M247","v":0},{"$f":"N204*Inputs!N247","v":0},{"$f":"O204*Inputs!O247","v":0},{"$f":"P204*Inputs!P247","v":0},{"$f":"Q204*Inputs!Q247","v":0}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"H205*Inputs!H248","v":142.81},{"$f":"I205*Inputs!I248","v":147.85590504009662},{"$f":"J205*Inputs!J248","v":303.38407146164428},{"$f":"K205*Inputs!K248","v":310.66882525296876},{"$f":"L205*Inputs!L248","v":320.2066145861649},{"$f":"M205*Inputs!M248","v":333.20510895721077},{"$f":"N205*Inputs!N248","v":341.53523668114099},{"$f":"O205*Inputs!O248","v":350.07361759816951},{"$f":"P205*Inputs!P248","v":358.82545803812371},{"$f":"Q205*Inputs!Q248","v":367.79609448907678}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"H206*Inputs!H249","v":0},{"$f":"I206*Inputs!I249","v":0},{"$f":"J206*Inputs!J249","v":0},{"$f":"K206*Inputs!K249","v":0},{"$f":"L206*Inputs!L249","v":0},{"$f":"M206*Inputs!M249","v":0},{"$f":"N206*Inputs!N249","v":0},{"$f":"O206*Inputs!O249","v":0},{"$f":"P206*Inputs!P249","v":0},{"$f":"Q206*Inputs!Q249","v":0}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"H207*Inputs!H250","v":485.55399999999997},{"$f":"I207*Inputs!I250","v":1005.420154272657},{"$f":"J207*Inputs!J250","v":1547.2587644543858},{"$f":"K207*Inputs!K250","v":1584.4110087901404},{"$f":"L207*Inputs!L250","v":1633.0537343894407},{"$f":"M207*Inputs!M250","v":1699.3460556817747},{"$f":"N207*Inputs!N250","v":1741.829707073819},{"$f":"O207*Inputs!O250","v":1785.3754497506643},{"$f":"P207*Inputs!P250","v":1830.0098359944304},{"$f":"Q207*Inputs!Q250","v":1875.760081894291}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"H208*Inputs!H251","v":13995.380000000001},{"$f":"I208*Inputs!I251","v":10349.913352806763},{"$f":"J208*Inputs!J251","v":5309.2212505787757},{"$f":"K208*Inputs!K251","v":5436.7044419269541},{"$f":"L208*Inputs!L251","v":5603.615755257887},{"$f":"M208*Inputs!M251","v":5831.089406751189},{"$f":"N208*Inputs!N251","v":5976.8666419199681},{"$f":"O208*Inputs!O251","v":6126.2883079679668},{"$f":"P208*Inputs!P251","v":6279.4455156671656},{"$f":"Q208*Inputs!Q251","v":6436.4316535588441}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"H209*Inputs!H252","v":0},{"$f":"I209*Inputs!I252","v":0},{"$f":"J209*Inputs!J252","v":0},{"$f":"K209*Inputs!K252","v":0},{"$f":"L209*Inputs!L252","v":0},{"$f":"M209*Inputs!M252","v":0},{"$f":"N209*Inputs!N252","v":0},{"$f":"O209*Inputs!O252","v":0},{"$f":"P209*Inputs!P252","v":0},{"$f":"Q209*Inputs!Q252","v":0}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"H210*Inputs!H253","v":214.215},{"$f":"I210*Inputs!I253","v":73.927952520048308},{"$f":"J210*Inputs!J253","v":75.846017865411071},{"$f":"K210*Inputs!K253","v":77.66720631324219},{"$f":"L210*Inputs!L253","v":80.051653646541226},{"$f":"M210*Inputs!M253","v":83.301277239302692},{"$f":"N210*Inputs!N253","v":85.383809170285247},{"$f":"O210*Inputs!O253","v":87.518404399542376},{"$f":"P210*Inputs!P253","v":89.706364509530928},{"$f":"Q210*Inputs!Q253","v":91.949023622269195}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"H211*Inputs!H254","v":0},{"$f":"I211*Inputs!I254","v":887.13543024057969},{"$f":"J211*Inputs!J254","v":2548.4262002778119},{"$f":"K211*Inputs!K254","v":2609.6181321249378},{"$f":"L211*Inputs!L254","v":2689.7355625237851},{"$f":"M211*Inputs!M254","v":2798.9229152405705},{"$f":"N211*Inputs!N254","v":2868.8959881215842},{"$f":"O211*Inputs!O254","v":2940.6183878246238},{"$f":"P211*Inputs!P254","v":3014.1338475202392},{"$f":"Q211*Inputs!Q254","v":3089.4871937082448}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"H212*Inputs!H255","v":364.16550000000001},{"$f":"I212*Inputs!I255","v":1508.1302314089858},{"$f":"J212*Inputs!J255","v":386.81469111359655},{"$f":"K212*Inputs!K255","v":396.10275219753527},{"$f":"L212*Inputs!L255","v":408.26343359736035},{"$f":"M212*Inputs!M255","v":424.83651392044379},{"$f":"N212*Inputs!N255","v":435.45742676845487},{"$f":"O212*Inputs!O255","v":446.34386243766619},{"$f":"P212*Inputs!P255","v":457.50245899860778},{"$f":"Q212*Inputs!Q255","v":468.94002047357293}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"H213*Inputs!H256","v":85.685999999999993},{"$f":"I213*Inputs!I256","v":0},{"$f":"J213*Inputs!J256","v":45.507610719246642},{"$f":"K213*Inputs!K256","v":46.600323787945314},{"$f":"L213*Inputs!L256","v":48.030992187924738},{"$f":"M213*Inputs!M256","v":49.980766343581614},{"$f":"N213*Inputs!N256","v":51.230285502171149},{"$f":"O213*Inputs!O256","v":52.511042639725424},{"$f":"P213*Inputs!P256","v":53.823818705718558},{"$f":"Q213*Inputs!Q256","v":55.169414173361517}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"H214*Inputs!H257","v":185.65300000000002},{"$f":"I214*Inputs!I257","v":288.31901482818841},{"$f":"J214*Inputs!J257","v":591.59893935020648},{"$f":"K214*Inputs!K257","v":605.80420924328928},{"$f":"L214*Inputs!L257","v":624.40289844302174},{"$f":"M214*Inputs!M257","v":649.7499624665611},{"$f":"N214*Inputs!N257","v":665.99371152822505},{"$f":"O214*Inputs!O257","v":682.64355431643071},{"$f":"P214*Inputs!P257","v":699.70964317434141},{"$f":"Q214*Inputs!Q257","v":717.20238425369985}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"H215*Inputs!H258","v":0},{"$f":"I215*Inputs!I258","v":0},{"$f":"J215*Inputs!J258","v":227.53805359623325},{"$f":"K215*Inputs!K258","v":233.00161893972663},{"$f":"L215*Inputs!L258","v":240.15496093962375},{"$f":"M215*Inputs!M258","v":249.90383171790813},{"$f":"N215*Inputs!N258","v":256.1514275108558},{"$f":"O215*Inputs!O258","v":262.55521319862714},{"$f":"P215*Inputs!P258","v":269.11909352859277},{"$f":"Q215*Inputs!Q258","v":275.84707086680754}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"H216*Inputs!H259","v":0},{"$f":"I216*Inputs!I259","v":14.785590504009663},{"$f":"J216*Inputs!J259","v":0},{"$f":"K216*Inputs!K259","v":0},{"$f":"L216*Inputs!L259","v":0},{"$f":"M216*Inputs!M259","v":0},{"$f":"N216*Inputs!N259","v":0},{"$f":"O216*Inputs!O259","v":0},{"$f":"P216*Inputs!P259","v":0},{"$f":"Q216*Inputs!Q259","v":0}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"H217*Inputs!H260","v":0},{"$f":"I217*Inputs!I260","v":0},{"$f":"J217*Inputs!J260","v":0},{"$f":"K217*Inputs!K260","v":0},{"$f":"L217*Inputs!L260","v":0},{"$f":"M217*Inputs!M260","v":0},{"$f":"N217*Inputs!N260","v":0},{"$f":"O217*Inputs!O260","v":0},{"$f":"P217*Inputs!P260","v":0},{"$f":"Q217*Inputs!Q260","v":0}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"H218*Inputs!H261","v":0},{"$f":"I218*Inputs!I261","v":0},{"$f":"J218*Inputs!J261","v":0},{"$f":"K218*Inputs!K261","v":0},{"$f":"L218*Inputs!L261","v":0},{"$f":"M218*Inputs!M261","v":0},{"$f":"N218*Inputs!N261","v":0},{"$f":"O218*Inputs!O261","v":0},{"$f":"P218*Inputs!P261","v":0},{"$f":"Q218*Inputs!Q261","v":0}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"H219*Inputs!H262","v":0},{"$f":"I219*Inputs!I262","v":0},{"$f":"J219*Inputs!J262","v":0},{"$f":"K219*Inputs!K262","v":0},{"$f":"L219*Inputs!L262","v":0},{"$f":"M219*Inputs!M262","v":0},{"$f":"N219*Inputs!N262","v":0},{"$f":"O219*Inputs!O262","v":0},{"$f":"P219*Inputs!P262","v":0},{"$f":"Q219*Inputs!Q262","v":0}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"H220*Inputs!H263","v":3570.25},{"$f":"I220*Inputs!I263","v":3770.3255785224637},{"$f":"J220*Inputs!J263","v":3716.4548754051425},{"$f":"K220*Inputs!K263","v":3805.6931093488674},{"$f":"L220*Inputs!L263","v":3922.5310286805202},{"$f":"M220*Inputs!M263","v":4081.7625847258319},{"$f":"N220*Inputs!N263","v":4183.8066493439774},{"$f":"O220*Inputs!O263","v":4288.4018155775766},{"$f":"P220*Inputs!P263","v":4395.6118609670157},{"$f":"Q220*Inputs!Q263","v":4505.5021574911907}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"H221*Inputs!H264","v":9853.89},{"$f":"I221*Inputs!I264","v":18023.634824387776},{"$f":"J221*Inputs!J264","v":13257.883922873854},{"$f":"K221*Inputs!K264","v":13576.227663554733},{"$f":"L221*Inputs!L264","v":13993.029057415406},{"$f":"M221*Inputs!M264","v":14561.06326143011},{"$f":"N221*Inputs!N264","v":14925.089842965863},{"$f":"O221*Inputs!O264","v":15298.217089040007},{"$f":"P221*Inputs!P264","v":15680.672516266006},{"$f":"Q221*Inputs!Q264","v":16072.689329172656}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"H222*Inputs!H265","v":4641.3249999999998},{"$f":"I222*Inputs!I265","v":4066.0373886026564},{"$f":"J222*Inputs!J265","v":1896.1504466352767},{"$f":"K222*Inputs!K265","v":1941.6801578310549},{"$f":"L222*Inputs!L265","v":2001.2913411635307},{"$f":"M222*Inputs!M265","v":2082.5319309825672},{"$f":"N222*Inputs!N265","v":2134.595229257131},{"$f":"O222*Inputs!O265","v":2187.9601099885595},{"$f":"P222*Inputs!P265","v":2242.6591127382731},{"$f":"Q222*Inputs!Q265","v":2298.7255905567295}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"H223*Inputs!H266","v":3513.1259999999997},{"$f":"I223*Inputs!I266","v":4036.4662075946376},{"$f":"J223*Inputs!J266","v":4323.223018328431},{"$f":"K223*Inputs!K266","v":4427.0307598548052},{"$f":"L223*Inputs!L266","v":4562.9442578528506},{"$f":"M223*Inputs!M266","v":4748.1728026402534},{"$f":"N223*Inputs!N266","v":4866.8771227062589},{"$f":"O223*Inputs!O266","v":4988.549050773915},{"$f":"P223*Inputs!P266","v":5113.2627770432628},{"$f":"Q223*Inputs!Q266","v":5241.0943464693437}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"H224*Inputs!H267","v":6697.7889999999998},{"$f":"I224*Inputs!I267","v":6209.9480116840577},{"$f":"J224*Inputs!J267","v":8176.2007258913136},{"$f":"K224*Inputs!K267","v":8372.5248405675084},{"$f":"L224*Inputs!L267","v":8629.568263097146},{"$f":"M224*Inputs!M267","v":8979.8776863968324},{"$f":"N224*Inputs!N267","v":9204.3746285567522},{"$f":"O224*Inputs!O267","v":9434.4839942706694},{"$f":"P224*Inputs!P267","v":9670.3460941274352},{"$f":"Q224*Inputs!Q267","v":9912.1047464806197}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"H225*Inputs!H268","v":599.80200000000002},{"$f":"I225*Inputs!I268","v":2690.9774717297582},{"$f":"J225*Inputs!J268","v":849.47540009260399},{"$f":"K225*Inputs!K268","v":869.87271070831264},{"$f":"L225*Inputs!L268","v":896.57852084126193},{"$f":"M225*Inputs!M268","v":932.97430508019033},{"$f":"N225*Inputs!N268","v":956.29866270719504},{"$f":"O225*Inputs!O268","v":980.2061292748748},{"$f":"P225*Inputs!P268","v":1004.7112825067466},{"$f":"Q225*Inputs!Q268","v":1029.8290645694151}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"H226*Inputs!H269","v":699.76900000000001},{"$f":"I226*Inputs!I269","v":813.20747772053153},{"$f":"J226*Inputs!J269","v":1107.3518608350018},{"$f":"K226*Inputs!K269","v":1133.9412121733362},{"$f":"L226*Inputs!L269","v":1168.7541432395024},{"$f":"M226*Inputs!M269","v":1216.1986476938196},{"$f":"N226*Inputs!N269","v":1246.603613886165},{"$f":"O226*Inputs!O269","v":1277.7687042333191},{"$f":"P226*Inputs!P269","v":1309.7129218391517},{"$f":"Q226*Inputs!Q269","v":1342.4557448851306}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"H227*Inputs!H270","v":1256.7280000000001},{"$f":"I227*Inputs!I270","v":1892.5555845132369},{"$f":"J227*Inputs!J270","v":1820.3044287698658},{"$f":"K227*Inputs!K270","v":1864.012951517813},{"$f":"L227*Inputs!L270","v":1921.2396875169902},{"$f":"M227*Inputs!M270","v":1999.2306537432651},{"$f":"N227*Inputs!N270","v":2049.2114200868468},{"$f":"O227*Inputs!O270","v":2100.4417055890176},{"$f":"P227*Inputs!P270","v":2152.9527482287426},{"$f":"Q227*Inputs!Q270","v":2206.7765669344612}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"H228*Inputs!H271","v":92.82650000000001},{"$f":"I228*Inputs!I271","v":96.106338276062814},{"$f":"J228*Inputs!J271","v":0},{"$f":"K228*Inputs!K271","v":0},{"$f":"L228*Inputs!L271","v":0},{"$f":"M228*Inputs!M271","v":0},{"$f":"N228*Inputs!N271","v":0},{"$f":"O228*Inputs!O271","v":0},{"$f":"P228*Inputs!P271","v":0},{"$f":"Q228*Inputs!Q271","v":0}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"H229*Inputs!H272","v":1362500.2264999999},{"$f":"I229*Inputs!I272","v":1406087.4785455628},{"$f":"J229*Inputs!J272","v":1688385.4498965563},{"$f":"K229*Inputs!K272","v":1728926.3795771906},{"$f":"L229*Inputs!L272","v":1782005.8463295607},{"$f":"M229*Inputs!M272","v":1854344.7422409458},{"$f":"N229*Inputs!N272","v":1900703.3607969694},{"$f":"O229*Inputs!O272","v":1948220.9448168934},{"$f":"P229*Inputs!P272","v":1996926.4684373154},{"$f":"Q229*Inputs!Q272","v":2046849.630148248}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"H230*Inputs!H273","v":954456.35399999993},{"$f":"I230*Inputs!I273","v":841359.24204016582},{"$f":"J230*Inputs!J273","v":862915.31445835484},{"$f":"K230*Inputs!K273","v":883635.33966701909},{"$f":"L230*Inputs!L273","v":910763.67386742891},{"$f":"M230*Inputs!M273","v":947735.29140699457},{"$f":"N230*Inputs!N273","v":971428.67369216937},{"$f":"O230*Inputs!O273","v":995714.39053447347},{"$f":"P230*Inputs!P273","v":1020607.2502978353},{"$f":"Q230*Inputs!Q273","v":1046122.431555281}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"H231*Inputs!H274","v":0},{"$f":"I231*Inputs!I274","v":295.71181008019323},{"$f":"J231*Inputs!J274","v":0},{"$f":"K231*Inputs!K274","v":0},{"$f":"L231*Inputs!L274","v":0},{"$f":"M231*Inputs!M274","v":0},{"$f":"N231*Inputs!N274","v":0},{"$f":"O231*Inputs!O274","v":0},{"$f":"P231*Inputs!P274","v":0},{"$f":"Q231*Inputs!Q274","v":0}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"H232*Inputs!H275","v":0},{"$f":"I232*Inputs!I275","v":0},{"$f":"J232*Inputs!J275","v":0},{"$f":"K232*Inputs!K275","v":0},{"$f":"L232*Inputs!L275","v":0},{"$f":"M232*Inputs!M275","v":0},{"$f":"N232*Inputs!N275","v":0},{"$f":"O232*Inputs!O275","v":0},{"$f":"P232*Inputs!P275","v":0},{"$f":"Q232*Inputs!Q275","v":0}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"H233*Inputs!H276","v":0},{"$f":"I233*Inputs!I276","v":0},{"$f":"J233*Inputs!J276","v":0},{"$f":"K233*Inputs!K276","v":0},{"$f":"L233*Inputs!L276","v":0},{"$f":"M233*Inputs!M276","v":0},{"$f":"N233*Inputs!N276","v":0},{"$f":"O233*Inputs!O276","v":0},{"$f":"P233*Inputs!P276","v":0},{"$f":"Q233*Inputs!Q276","v":0}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"H234*Inputs!H277","v":0},{"$f":"I234*Inputs!I277","v":0},{"$f":"J234*Inputs!J277","v":0},{"$f":"K234*Inputs!K277","v":0},{"$f":"L234*Inputs!L277","v":0},{"$f":"M234*Inputs!M277","v":0},{"$f":"N234*Inputs!N277","v":0},{"$f":"O234*Inputs!O277","v":0},{"$f":"P234*Inputs!P277","v":0},{"$f":"Q234*Inputs!Q277","v":0}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"H235*Inputs!H278","v":179083.74},{"$f":"I235*Inputs!I278","v":0},{"$f":"J235*Inputs!J278","v":0},{"$f":"K235*Inputs!K278","v":0},{"$f":"L235*Inputs!L278","v":0},{"$f":"M235*Inputs!M278","v":0},{"$f":"N235*Inputs!N278","v":0},{"$f":"O235*Inputs!O278","v":0},{"$f":"P235*Inputs!P278","v":0},{"$f":"Q235*Inputs!Q278","v":0}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"H236*Inputs!H279","v":0},{"$f":"I236*Inputs!I279","v":0},{"$f":"J236*Inputs!J279","v":0},{"$f":"K236*Inputs!K279","v":0},{"$f":"L236*Inputs!L279","v":0},{"$f":"M236*Inputs!M279","v":0},{"$f":"N236*Inputs!N279","v":0},{"$f":"O236*Inputs!O279","v":0},{"$f":"P236*Inputs!P279","v":0},{"$f":"Q236*Inputs!Q279","v":0}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"H237*Inputs!H280","v":9282.65},{"$f":"I237*Inputs!I280","v":5470.6684864835752},{"$f":"J237*Inputs!J280","v":1668.6123930390436},{"$f":"K237*Inputs!K280","v":1708.6785388913281},{"$f":"L237*Inputs!L280","v":1761.1363802239071},{"$f":"M237*Inputs!M280","v":1832.6280992646593},{"$f":"N237*Inputs!N280","v":1878.4438017462753},{"$f":"O237*Inputs!O280","v":1925.4048967899323},{"$f":"P237*Inputs!P280","v":1973.5400192096804},{"$f":"Q237*Inputs!Q280","v":2022.8785196899223}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"H238*Inputs!H281","v":376897.93000000005},{"$f":"I238*Inputs!I281","v":357139.56614976819},{"$f":"J238*Inputs!J281","v":331024.1427346316},{"$f":"K238*Inputs!K281","v":338972.58039382793},{"$f":"L238*Inputs!L281","v":349379.31836920622},{"$f":"M238*Inputs!M281","v":363562.05194281234},{"$f":"N238*Inputs!N281","v":372651.10324138269},{"$f":"O238*Inputs!O281","v":381967.38082241721},{"$f":"P238*Inputs!P281","v":391516.56534297764},{"$f":"Q238*Inputs!Q281","v":401304.47947655205}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"H239*Inputs!H282","v":0},{"$f":"I239*Inputs!I282","v":0},{"$f":"J239*Inputs!J282","v":0},{"$f":"K239*Inputs!K282","v":0},{"$f":"L239*Inputs!L282","v":0},{"$f":"M239*Inputs!M282","v":0},{"$f":"N239*Inputs!N282","v":0},{"$f":"O239*Inputs!O282","v":0},{"$f":"P239*Inputs!P282","v":0},{"$f":"Q239*Inputs!Q282","v":0}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"H240*Inputs!H283","v":0},{"$f":"I240*Inputs!I283","v":0},{"$f":"J240*Inputs!J283","v":0},{"$f":"K240*Inputs!K283","v":0},{"$f":"L240*Inputs!L283","v":0},{"$f":"M240*Inputs!M283","v":17568.901050502012},{"$f":"N240*Inputs!N283","v":18008.123576764559},{"$f":"O240*Inputs!O283","v":18458.326666183675},{"$f":"P240*Inputs!P283","v":18919.784832838264},{"$f":"Q240*Inputs!Q283","v":19392.779453659219}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"H241*Inputs!H284","v":18782.152508523337},{"$f":"I241*Inputs!I284","v":3889.156442474391},{"$f":"J241*Inputs!J284","v":7980.1216985496058},{"$f":"K241*Inputs!K284","v":8171.737631181355},{"$f":"L241*Inputs!L284","v":8422.6167206712471},{"$f":"M241*Inputs!M284","v":8764.5251355695946},{"$f":"N241*Inputs!N284","v":8983.6382639588337},{"$f":"O241*Inputs!O284","v":9208.2292205578033},{"$f":"P241*Inputs!P284","v":9438.4349510717475},{"$f":"Q241*Inputs!Q284","v":9674.3958248485396}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"H242*Inputs!H285","v":6891.854790866726},{"$f":"I242*Inputs!I285","v":14270.72932579687},{"$f":"J242*Inputs!J285","v":3660.2460723611553},{"$f":"K242*Inputs!K285","v":3748.1346398932333},{"$f":"L242*Inputs!L285","v":3863.205466709047},{"$f":"M242*Inputs!M285","v":4020.0287558784794},{"$f":"N242*Inputs!N285","v":4120.5294747754406},{"$f":"O242*Inputs!O285","v":4223.5427116448263},{"$f":"P242*Inputs!P285","v":4329.1312794359465},{"$f":"Q242*Inputs!Q285","v":4437.3595614218448}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"H243*Inputs!H286","v":4683},{"$f":"I243*Inputs!I286","v":10943.676825536233},{"$f":"J243*Inputs!J286","v":10232.759578576068},{"$f":"K243*Inputs!K286","v":10478.465075824523},{"$f":"L243*Inputs!L286","v":10800.16260162901},{"$f":"M243*Inputs!M286","v":11238.585314929574},{"$f":"N243*Inputs!N286","v":11519.549947802812},{"$f":"O243*Inputs!O286","v":11807.538696497881},{"$f":"P243*Inputs!P286","v":12102.727163910327},{"$f":"Q243*Inputs!Q286","v":12405.295343008083}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"H244*Inputs!H287","v":0},{"$f":"I244*Inputs!I287","v":0},{"$f":"J244*Inputs!J287","v":0},{"$f":"K244*Inputs!K287","v":0},{"$f":"L244*Inputs!L287","v":0},{"$f":"M244*Inputs!M287","v":0},{"$f":"N244*Inputs!N287","v":0},{"$f":"O244*Inputs!O287","v":0},{"$f":"P244*Inputs!P287","v":0},{"$f":"Q244*Inputs!Q287","v":0}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"H245*Inputs!H288","v":936.60000000000014},{"$f":"I245*Inputs!I288","v":831.16532852173918},{"$f":"J245*Inputs!J288","v":1136.973286508452},{"$f":"K245*Inputs!K288","v":1164.2738973138357},{"$f":"L245*Inputs!L288","v":1200.0180668476678},{"$f":"M245*Inputs!M288","v":1248.7317016588415},{"$f":"N245*Inputs!N288","v":1279.9499942003124},{"$f":"O245*Inputs!O288","v":1311.94874405532},{"$f":"P245*Inputs!P288","v":1344.747462656703},{"$f":"Q245*Inputs!Q288","v":1378.3661492231204}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"H246*Inputs!H289","v":0},{"$f":"I246*Inputs!I289","v":0},{"$f":"J246*Inputs!J289","v":568.48664325422601},{"$f":"K246*Inputs!K289","v":582.13694865691787},{"$f":"L246*Inputs!L289","v":600.0090334238339},{"$f":"M246*Inputs!M289","v":624.36585082942076},{"$f":"N246*Inputs!N289","v":639.9749971001562},{"$f":"O246*Inputs!O289","v":655.97437202766002},{"$f":"P246*Inputs!P289","v":672.37373132835148},{"$f":"Q246*Inputs!Q289","v":689.18307461156019}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"H247*Inputs!H290","v":0},{"$f":"I247*Inputs!I290","v":0},{"$f":"J247*Inputs!J290","v":2842.4332162711298},{"$f":"K247*Inputs!K290","v":2910.6847432845893},{"$f":"L247*Inputs!L290","v":3000.0451671191695},{"$f":"M247*Inputs!M290","v":3121.8292541471037},{"$f":"N247*Inputs!N290","v":3199.8749855007809},{"$f":"O247*Inputs!O290","v":3279.8718601383002},{"$f":"P247*Inputs!P290","v":3361.8686566417573},{"$f":"Q247*Inputs!Q290","v":3445.9153730578009}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"H248*Inputs!H291","v":0},{"$f":"I248*Inputs!I291","v":0},{"$f":"J248*Inputs!J291","v":0},{"$f":"K248*Inputs!K291","v":0},{"$f":"L248*Inputs!L291","v":0},{"$f":"M248*Inputs!M291","v":0},{"$f":"N248*Inputs!N291","v":0},{"$f":"O248*Inputs!O291","v":0},{"$f":"P248*Inputs!P291","v":0},{"$f":"Q248*Inputs!Q291","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"H249*Inputs!H292","v":1424.96},{"$f":"I249*Inputs!I292","v":3135.0606310002054},{"$f":"J249*Inputs!J292","v":2270.3775985749494},{"$f":"K249*Inputs!K292","v":2324.8931232011264},{"$f":"L249*Inputs!L292","v":2396.2692608397606},{"$f":"M249*Inputs!M292","v":2493.543617707096},{"$f":"N249*Inputs!N292","v":2555.8822081497729},{"$f":"O249*Inputs!O292","v":2619.7792633535173},{"$f":"P249*Inputs!P292","v":2685.2737449373549},{"$f":"Q249*Inputs!Q292","v":2752.4055885607886}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"H250*Inputs!H293","v":0},{"$f":"I250*Inputs!I293","v":0},{"$f":"J250*Inputs!J293","v":0},{"$f":"K250*Inputs!K293","v":0},{"$f":"L250*Inputs!L293","v":0},{"$f":"M250*Inputs!M293","v":0},{"$f":"N250*Inputs!N293","v":0},{"$f":"O250*Inputs!O293","v":0},{"$f":"P250*Inputs!P293","v":0},{"$f":"Q250*Inputs!Q293","v":0}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"H251*Inputs!H294","v":267.18},{"$f":"I251*Inputs!I294","v":0},{"$f":"J251*Inputs!J294","v":0},{"$f":"K251*Inputs!K294","v":0},{"$f":"L251*Inputs!L294","v":0},{"$f":"M251*Inputs!M294","v":0},{"$f":"N251*Inputs!N294","v":0},{"$f":"O251*Inputs!O294","v":0},{"$f":"P251*Inputs!P294","v":0},{"$f":"Q251*Inputs!Q294","v":0}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"H252*Inputs!H295","v":0},{"$f":"I252*Inputs!I295","v":0},{"$f":"J252*Inputs!J295","v":0},{"$f":"K252*Inputs!K295","v":0},{"$f":"L252*Inputs!L295","v":0},{"$f":"M252*Inputs!M295","v":0},{"$f":"N252*Inputs!N295","v":0},{"$f":"O252*Inputs!O295","v":0},{"$f":"P252*Inputs!P295","v":0},{"$f":"Q252*Inputs!Q295","v":0}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"H253*Inputs!H296","v":17099.52},{"$f":"I253*Inputs!I296","v":24342.816450517294},{"$f":"J253*Inputs!J296","v":27622.827455600302},{"$f":"K253*Inputs!K296","v":28286.097270870505},{"$f":"L253*Inputs!L296","v":29154.503801870767},{"$f":"M253*Inputs!M296","v":30338.004192857465},{"$f":"N253*Inputs!N296","v":31096.454297678898},{"$f":"O253*Inputs!O296","v":31873.86565512087},{"$f":"P253*Inputs!P296","v":32670.712296498888},{"$f":"Q253*Inputs!Q296","v":33487.480103911352}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"H254*Inputs!H297","v":0},{"$f":"I254*Inputs!I297","v":92.206756549758452},{"$f":"J254*Inputs!J297","v":189.19813321457909},{"$f":"K254*Inputs!K297","v":193.74109360009382},{"$f":"L254*Inputs!L297","v":199.68910506998003},{"$f":"M254*Inputs!M297","v":207.79530147559129},{"$f":"N254*Inputs!N297","v":212.99018401248105},{"$f":"O254*Inputs!O297","v":218.31493861279307},{"$f":"P254*Inputs!P297","v":223.77281207811288},{"$f":"Q254*Inputs!Q297","v":229.36713238006567}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"H255*Inputs!H298","v":534.36},{"$f":"I255*Inputs!I298","v":0},{"$f":"J255*Inputs!J298","v":0},{"$f":"K255*Inputs!K298","v":0},{"$f":"L255*Inputs!L298","v":0},{"$f":"M255*Inputs!M298","v":0},{"$f":"N255*Inputs!N298","v":0},{"$f":"O255*Inputs!O298","v":0},{"$f":"P255*Inputs!P298","v":0},{"$f":"Q255*Inputs!Q298","v":0}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"H256*Inputs!H299","v":7837.2800000000007},{"$f":"I256*Inputs!I299","v":7007.7134977816422},{"$f":"J256*Inputs!J299","v":8135.519728226901},{"$f":"K256*Inputs!K299","v":8330.8670248040344},{"$f":"L256*Inputs!L299","v":8586.6315180091406},{"$f":"M256*Inputs!M299","v":8935.197963450426},{"$f":"N256*Inputs!N299","v":9158.5779125366844},{"$f":"O256*Inputs!O299","v":9387.5423603501022},{"$f":"P256*Inputs!P299","v":9622.2309193588535},{"$f":"Q256*Inputs!Q299","v":9862.7866923428246}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"H257*Inputs!H300","v":178.12},{"$f":"I257*Inputs!I300","v":0},{"$f":"J257*Inputs!J300","v":0},{"$f":"K257*Inputs!K300","v":0},{"$f":"L257*Inputs!L300","v":0},{"$f":"M257*Inputs!M300","v":0},{"$f":"N257*Inputs!N300","v":0},{"$f":"O257*Inputs!O300","v":0},{"$f":"P257*Inputs!P300","v":0},{"$f":"Q257*Inputs!Q300","v":0}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"H258*Inputs!H301","v":20840.04},{"$f":"I258*Inputs!I301","v":18625.764823051206},{"$f":"J258*Inputs!J301","v":19487.407721101645},{"$f":"K258*Inputs!K301","v":19955.332640809662},{"$f":"L258*Inputs!L301","v":20567.977822207944},{"$f":"M258*Inputs!M301","v":21402.916051985903},{"$f":"N258*Inputs!N301","v":21937.988953285549},{"$f":"O258*Inputs!O301","v":22486.438677117687},{"$f":"P258*Inputs!P301","v":23048.599644045626},{"$f":"Q258*Inputs!Q301","v":23624.814635146762}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"H259*Inputs!H302","v":13448.06},{"$f":"I259*Inputs!I302","v":0},{"$f":"J259*Inputs!J302","v":0},{"$f":"K259*Inputs!K302","v":0},{"$f":"L259*Inputs!L302","v":0},{"$f":"M259*Inputs!M302","v":0},{"$f":"N259*Inputs!N302","v":0},{"$f":"O259*Inputs!O302","v":0},{"$f":"P259*Inputs!P302","v":0},{"$f":"Q259*Inputs!Q302","v":0}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"H260*Inputs!H303","v":200563.12},{"$f":"I260*Inputs!I303","v":222402.69679801739},{"$f":"J260*Inputs!J303","v":241984.41238144666},{"$f":"K260*Inputs!K303","v":247794.85871452},{"$f":"L260*Inputs!L303","v":255402.36538450446},{"$f":"M260*Inputs!M303","v":265770.19058728125},{"$f":"N260*Inputs!N303","v":272414.44535196328},{"$f":"O260*Inputs!O303","v":279224.80648576235},{"$f":"P260*Inputs!P303","v":286205.42664790637},{"$f":"Q260*Inputs!Q303","v":293360.562314104}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"H261*Inputs!H304","v":0},{"$f":"I261*Inputs!I304","v":0},{"$f":"J261*Inputs!J304","v":0},{"$f":"K261*Inputs!K304","v":0},{"$f":"L261*Inputs!L304","v":0},{"$f":"M261*Inputs!M304","v":5853.4298515258233},{"$f":"N261*Inputs!N304","v":5999.7655978139683},{"$f":"O261*Inputs!O304","v":6149.7597377593165},{"$f":"P261*Inputs!P304","v":6303.5037312032991},{"$f":"Q261*Inputs!Q304","v":6461.091324483381}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"H262*Inputs!H305","v":175055.00000000003},{"$f":"I262*Inputs!I305","v":124443.92002033819},{"$f":"J262*Inputs!J305","v":123764.27962513881},{"$f":"K262*Inputs!K305","v":126736.06486384987},{"$f":"L262*Inputs!L305","v":130626.96665164724},{"$f":"M262*Inputs!M305","v":135929.64877432189},{"$f":"N262*Inputs!N305","v":139327.88999367991},{"$f":"O262*Inputs!O305","v":142811.08724352191},{"$f":"P262*Inputs!P305","v":146381.36442460996},{"$f":"Q262*Inputs!Q305","v":150040.89853522516}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"H263*Inputs!H306","v":0},{"$f":"I263*Inputs!I306","v":0},{"$f":"J263*Inputs!J306","v":0},{"$f":"K263*Inputs!K306","v":0},{"$f":"L263*Inputs!L306","v":0},{"$f":"M263*Inputs!M306","v":3096.578638579685},{"$f":"N263*Inputs!N306","v":3173.9931045441767},{"$f":"O263*Inputs!O306","v":3253.3429321577805},{"$f":"P263*Inputs!P306","v":3334.6765054617249},{"$f":"Q263*Inputs!Q306","v":3418.0434180982679}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"H264*Inputs!H307","v":0},{"$f":"I264*Inputs!I307","v":0},{"$f":"J264*Inputs!J307","v":0},{"$f":"K264*Inputs!K307","v":0},{"$f":"L264*Inputs!L307","v":0},{"$f":"M264*Inputs!M307","v":166.89698358493422},{"$f":"N264*Inputs!N307","v":171.06940817455757},{"$f":"O264*Inputs!O307","v":175.34614337892148},{"$f":"P264*Inputs!P307","v":179.72979696339451},{"$f":"Q264*Inputs!Q307","v":184.22304188747935}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"H265*Inputs!H308","v":0},{"$f":"I265*Inputs!I308","v":0},{"$f":"J265*Inputs!J308","v":0},{"$f":"K265*Inputs!K308","v":0},{"$f":"L265*Inputs!L308","v":0},{"$f":"M265*Inputs!M308","v":1248731.7016588415},{"$f":"N265*Inputs!N308","v":1279949.9942003123},{"$f":"O265*Inputs!O308","v":1311948.74405532},{"$f":"P265*Inputs!P308","v":1344747.4626567031},{"$f":"Q265*Inputs!Q308","v":1378366.1492231204}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"H266*Inputs!H309","v":0},{"$f":"I266*Inputs!I309","v":0},{"$f":"J266*Inputs!J309","v":0},{"$f":"K266*Inputs!K309","v":0},{"$f":"L266*Inputs!L309","v":0},{"$f":"M266*Inputs!M309","v":0},{"$f":"N266*Inputs!N309","v":0},{"$f":"O266*Inputs!O309","v":0},{"$f":"P266*Inputs!P309","v":0},{"$f":"Q266*Inputs!Q309","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"H267*Inputs!H310","v":0},{"$f":"I267*Inputs!I310","v":0},{"$f":"J267*Inputs!J310","v":0},{"$f":"K267*Inputs!K310","v":0},{"$f":"L267*Inputs!L310","v":0},{"$f":"M267*Inputs!M310","v":79876.922372028872},{"$f":"N267*Inputs!N310","v":81873.845431329581},{"$f":"O267*Inputs!O310","v":83920.691567112808},{"$f":"P267*Inputs!P310","v":86018.708856290628},{"$f":"Q267*Inputs!Q310","v":88169.176577697886}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"H268*Inputs!H311","v":0},{"$f":"I268*Inputs!I311","v":0},{"$f":"J268*Inputs!J311","v":0},{"$f":"K268*Inputs!K311","v":0},{"$f":"L268*Inputs!L311","v":0},{"$f":"M268*Inputs!M311","v":17972.307533706498},{"$f":"N268*Inputs!N311","v":18421.61522204916},{"$f":"O268*Inputs!O311","v":18882.155602600385},{"$f":"P268*Inputs!P311","v":19354.209492665395},{"$f":"Q268*Inputs!Q311","v":19838.064729982027}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"H269*Inputs!H312","v":643008.96144951356},{"$f":"I269*Inputs!I312","v":719329.89339279279},{"$f":"J269*Inputs!J312","v":1266497.2779352197},{"$f":"K269*Inputs!K312","v":1296907.9741945558},{"$f":"L269*Inputs!L312","v":1336724.1193527884},{"$f":"M269*Inputs!M312","v":1390987.2112114762},{"$f":"N269*Inputs!N312","v":1425761.8914917631},{"$f":"O269*Inputs!O312","v":1461405.938779057},{"$f":"P269*Inputs!P312","v":1497941.0872485333},{"$f":"Q269*Inputs!Q312","v":1535389.6144297465}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"H270*Inputs!H313","v":0},{"$f":"I270*Inputs!I313","v":0},{"$f":"J270*Inputs!J313","v":0},{"$f":"K270*Inputs!K313","v":0},{"$f":"L270*Inputs!L313","v":0},{"$f":"M270*Inputs!M313","v":26958.461300559746},{"$f":"N270*Inputs!N313","v":27632.422833073735},{"$f":"O270*Inputs!O313","v":28323.233403900573},{"$f":"P270*Inputs!P313","v":29031.314238998086},{"$f":"Q270*Inputs!Q313","v":29757.097094973036}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"H271*Inputs!H314","v":3910.2836157189195},{"$f":"I271*Inputs!I314","v":12145.336943468572},{"$f":"J271*Inputs!J314","v":4153.4828230045705},{"$f":"K271*Inputs!K314","v":4253.2148214457247},{"$f":"L271*Inputs!L314","v":4383.7920266826677},{"$f":"M271*Inputs!M314","v":4561.7480506589827},{"$f":"N271*Inputs!N314","v":4675.791751925457},{"$f":"O271*Inputs!O314","v":4792.6865457235926},{"$f":"P271*Inputs!P314","v":4912.5037093666824},{"$f":"Q271*Inputs!Q314","v":5035.3163021008486}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"H272*Inputs!H315","v":4611.4149247247678},{"$f":"I272*Inputs!I315","v":9548.700051965403},{"$f":"J272*Inputs!J315","v":0},{"$f":"K272*Inputs!K315","v":0},{"$f":"L272*Inputs!L315","v":0},{"$f":"M272*Inputs!M315","v":0},{"$f":"N272*Inputs!N315","v":0},{"$f":"O272*Inputs!O315","v":0},{"$f":"P272*Inputs!P315","v":0},{"$f":"Q272*Inputs!Q315","v":0}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"H273*Inputs!H316","v":173300.6739406003},{"$f":"I273*Inputs!I316","v":231257.47860695663},{"$f":"J273*Inputs!J316","v":40906.460057377095},{"$f":"K273*Inputs!K316","v":41888.69188173415},{"$f":"L273*Inputs!L316","v":43174.709293638363},{"$f":"M273*Inputs!M316","v":44927.347091112351},{"$f":"N273*Inputs!N316","v":46050.530768390156},{"$f":"O273*Inputs!O316","v":47201.794037599902},{"$f":"P273*Inputs!P316","v":48381.838888539896},{"$f":"Q273*Inputs!Q316","v":49591.384860753387}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"H274*Inputs!H317","v":50613.959089315744},{"$f":"I274*Inputs!I317","v":63631.366545872377},{"$f":"J274*Inputs!J317","v":23040.806938254187},{"$f":"K274*Inputs!K317","v":23594.054855621671},{"$f":"L274*Inputs!L317","v":24318.411812086659},{"$f":"M274*Inputs!M317","v":25305.595476174029},{"$f":"N274*Inputs!N317","v":25938.235363078376},{"$f":"O274*Inputs!O317","v":26586.691247155333},{"$f":"P274*Inputs!P317","v":27251.358528334218},{"$f":"Q274*Inputs!Q317","v":27932.64249154257}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"H275*Inputs!H318","v":0},{"$f":"I275*Inputs!I318","v":0},{"$f":"J275*Inputs!J318","v":0},{"$f":"K275*Inputs!K318","v":0},{"$f":"L275*Inputs!L318","v":0},{"$f":"M275*Inputs!M318","v":0},{"$f":"N275*Inputs!N318","v":0},{"$f":"O275*Inputs!O318","v":0},{"$f":"P275*Inputs!P318","v":0},{"$f":"Q275*Inputs!Q318","v":0}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"H276*Inputs!H319","v":0},{"$f":"I276*Inputs!I319","v":0},{"$f":"J276*Inputs!J319","v":0},{"$f":"K276*Inputs!K319","v":0},{"$f":"L276*Inputs!L319","v":0},{"$f":"M276*Inputs!M319","v":0},{"$f":"N276*Inputs!N319","v":0},{"$f":"O276*Inputs!O319","v":0},{"$f":"P276*Inputs!P319","v":0},{"$f":"Q276*Inputs!Q319","v":0}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"H277*Inputs!H320","v":0},{"$f":"I277*Inputs!I320","v":8315.3657678173731},{"$f":"J277*Inputs!J320","v":4265.554226003148},{"$f":"K277*Inputs!K320","v":4367.9772443582997},{"$f":"L277*Inputs!L320","v":4502.0777506931754},{"$f":"M277*Inputs!M320","v":4684.8354753455151},{"$f":"N277*Inputs!N320","v":4801.9563622291525},{"$f":"O277*Inputs!O320","v":4922.005271284881},{"$f":"P277*Inputs!P320","v":5045.0554030670028},{"$f":"Q277*Inputs!Q320","v":5171.1817881436773}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"H278*Inputs!H321","v":0},{"$f":"I278*Inputs!I321","v":3877.3730746989563},{"$f":"J278*Inputs!J321","v":3977.9717612864943},{"$f":"K278*Inputs!K321","v":4073.489448586954},{"$f":"L278*Inputs!L321","v":4198.5489365480771},{"$f":"M278*Inputs!M321","v":4368.9851868698051},{"$f":"N278*Inputs!N321","v":4478.20981654155},{"$f":"O278*Inputs!O321","v":4590.1650619550883},{"$f":"P278*Inputs!P321","v":4704.9191885039654},{"$f":"Q278*Inputs!Q321","v":4822.5421682165643}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"H279*Inputs!H322","v":67740.427958945394},{"$f":"I279*Inputs!I322","v":66008.376633195643},{"$f":"J279*Inputs!J322","v":21162.802527359527},{"$f":"K279*Inputs!K322","v":21670.956449889123},{"$f":"L279*Inputs!L322","v":22336.272698146753},{"$f":"M279*Inputs!M322","v":23242.993239545431},{"$f":"N279*Inputs!N322","v":23824.068070534064},{"$f":"O279*Inputs!O322","v":24419.669772297413},{"$f":"P279*Inputs!P322","v":25030.161516604843},{"$f":"Q279*Inputs!Q322","v":25655.915554519961}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"H280*Inputs!H323","v":189983.31433166112},{"$f":"I280*Inputs!I323","v":257578.08719650324},{"$f":"J280*Inputs!J323","v":144142.34550330788},{"$f":"K280*Inputs!K323","v":147603.44183851339},{"$f":"L280*Inputs!L323","v":152134.98932147719},{"$f":"M280*Inputs!M323","v":158310.76993391113},{"$f":"N280*Inputs!N323","v":162268.53918225889},{"$f":"O280*Inputs!O323","v":166325.25266181535},{"$f":"P280*Inputs!P323","v":170483.38397836074},{"$f":"Q280*Inputs!Q323","v":174745.46857781973}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"H281*Inputs!H324","v":33678.942889861442},{"$f":"I281*Inputs!I324","v":34868.920816288715},{"$f":"J281*Inputs!J324","v":19512.871169800361},{"$f":"K281*Inputs!K324","v":19981.407509064964},{"$f":"L281*Inputs!L324","v":20594.853210438519},{"$f":"M281*Inputs!M324","v":21430.882421997372},{"$f":"N281*Inputs!N324","v":21966.654482547307},{"$f":"O281*Inputs!O324","v":22515.820844610986},{"$f":"P281*Inputs!P324","v":23078.716365726261},{"$f":"Q281*Inputs!Q324","v":23655.684274869414}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"H282*Inputs!H325","v":705023.79285255144},{"$f":"I282*Inputs!I325","v":620228.57061580499},{"$f":"J282*Inputs!J325","v":675060.0244803566},{"$f":"K282*Inputs!K325","v":691269.33319261891},{"$f":"L282*Inputs!L325","v":712491.87223277381},{"$f":"M282*Inputs!M325","v":741414.82750214881},{"$f":"N282*Inputs!N325","v":759950.19818970247},{"$f":"O282*Inputs!O325","v":778948.95314444497},{"$f":"P282*Inputs!P325","v":798422.67697305605},{"$f":"Q282*Inputs!Q325","v":818383.2438973824}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"H283*Inputs!H326","v":658730.99273034593},{"$f":"I283*Inputs!I326","v":396967.29126898147},{"$f":"J283*Inputs!J326","v":490714.93286685372},{"$f":"K283*Inputs!K326","v":502497.81075638492},{"$f":"L283*Inputs!L326","v":517924.9082628183},{"$f":"M283*Inputs!M326","v":538949.59575523448},{"$f":"N283*Inputs!N326","v":552423.33564911527},{"$f":"O283*Inputs!O326","v":566233.91904034314},{"$f":"P283*Inputs!P326","v":580389.76701635169},{"$f":"Q283*Inputs!Q326","v":594899.51119176042}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"H284*Inputs!H327","v":10337.040000000001},{"$f":"I284*Inputs!I327","v":2402.5523352695654},{"$f":"J284*Inputs!J327","v":7618.7407265900438},{"$f":"K284*Inputs!K327","v":7801.679303838856},{"$f":"L284*Inputs!L327","v":8041.1972972666827},{"$f":"M284*Inputs!M327","v":8367.6223398601232},{"$f":"N284*Inputs!N327","v":8576.8128983566257},{"$f":"O284*Inputs!O327","v":8791.2332208155422},{"$f":"P284*Inputs!P327","v":9011.0140513359274},{"$f":"Q284*Inputs!Q327","v":9236.2894026193262}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"H285*Inputs!H328","v":31598.560000000001},{"$f":"I285*Inputs!I328","v":2573.0923862338163},{"$f":"J285*Inputs!J328","v":1697.047347149499},{"$f":"K285*Inputs!K328","v":1737.7962633224679},{"$f":"L285*Inputs!L328","v":1791.1480428262169},{"$f":"M285*Inputs!M328","v":1863.8580578347335},{"$f":"N285*Inputs!N328","v":1910.4545092806018},{"$f":"O285*Inputs!O328","v":1958.2158720126167},{"$f":"P285*Inputs!P328","v":2007.1712688129319},{"$f":"Q285*Inputs!Q328","v":2057.350550533255}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"H286*Inputs!H329","v":33542.639999999999},{"$f":"I286*Inputs!I329","v":12886.417070991305},{"$f":"J286*Inputs!J329","v":11428.111089885066},{"$f":"K286*Inputs!K329","v":11702.518955758283},{"$f":"L286*Inputs!L329","v":12061.795945900025},{"$f":"M286*Inputs!M329","v":12551.433509790184},{"$f":"N286*Inputs!N329","v":12865.219347534938},{"$f":"O286*Inputs!O329","v":13186.849831223311},{"$f":"P286*Inputs!P329","v":13516.521077003892},{"$f":"Q286*Inputs!Q329","v":13854.434103928988}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"H287*Inputs!H330","v":14694.9},{"$f":"I287*Inputs!I330","v":7284.3337674309178},{"$f":"J287*Inputs!J330","v":2837.9719982186862},{"$f":"K287*Inputs!K330","v":2906.1164040014073},{"$f":"L287*Inputs!L330","v":2995.3365760497004},{"$f":"M287*Inputs!M330","v":3116.9295221338693},{"$f":"N287*Inputs!N330","v":3194.8527601872156},{"$f":"O287*Inputs!O330","v":3274.7240791918962},{"$f":"P287*Inputs!P330","v":3356.592181171693},{"$f":"Q287*Inputs!Q330","v":3440.5069857009848}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"H288*Inputs!H331","v":0},{"$f":"I288*Inputs!I331","v":0},{"$f":"J288*Inputs!J331","v":0},{"$f":"K288*Inputs!K331","v":0},{"$f":"L288*Inputs!L331","v":0},{"$f":"M288*Inputs!M331","v":0},{"$f":"N288*Inputs!N331","v":0},{"$f":"O288*Inputs!O331","v":0},{"$f":"P288*Inputs!P331","v":0},{"$f":"Q288*Inputs!Q331","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"H289*Inputs!H332","v":0},{"$f":"I289*Inputs!I332","v":0},{"$f":"J289*Inputs!J332","v":0},{"$f":"K289*Inputs!K332","v":0},{"$f":"L289*Inputs!L332","v":0},{"$f":"M289*Inputs!M332","v":0},{"$f":"N289*Inputs!N332","v":0},{"$f":"O289*Inputs!O332","v":0},{"$f":"P289*Inputs!P332","v":0},{"$f":"Q289*Inputs!Q332","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"H290*Inputs!H333","v":5511892.437019309},{"$f":"I290*Inputs!I333","v":5143990.6454652986},{"$f":"J290*Inputs!J333","v":3974764.0308836424},{"$f":"K290*Inputs!K333","v":3891068.8322119918},{"$f":"L290*Inputs!L333","v":3793943.3779368689},{"$f":"M290*Inputs!M333","v":3734755.7995600146},{"$f":"N290*Inputs!N333","v":3640502.6013010116},{"$f":"O290*Inputs!O333","v":3612106.6810108633},{"$f":"P290*Inputs!P333","v":3595002.6339423219},{"$f":"Q290*Inputs!Q333","v":3577986.1632501329}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"H291*Inputs!H334","v":114805.6199685875},{"$f":"I291*Inputs!I334","v":5236.2134971066562},{"$f":"J291*Inputs!J334","v":45125.366019896748},{"$f":"K291*Inputs!K334","v":44283.529895554973},{"$f":"L291*Inputs!L334","v":43091.594802899599},{"$f":"M291*Inputs!M334","v":42480.813451938717},{"$f":"N291*Inputs!N334","v":41426.168256864541},{"$f":"O291*Inputs!O334","v":41222.061223482175},{"$f":"P291*Inputs!P334","v":40981.857483270156},{"$f":"Q291*Inputs!Q334","v":40703.879767782855}]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"H292*Inputs!H335","v":24659.373999066618},{"$f":"I292*Inputs!I335","v":76591.990624344689},{"$f":"J292*Inputs!J335","v":49278.46543007117},{"$f":"K292*Inputs!K335","v":48188.672378907191},{"$f":"L292*Inputs!L335","v":46856.702256139914},{"$f":"M292*Inputs!M335","v":46320.866827720747},{"$f":"N292*Inputs!N335","v":44979.999630076192},{"$f":"O292*Inputs!O335","v":44567.682966800494},{"$f":"P292*Inputs!P335","v":44106.637970592208},{"$f":"Q292*Inputs!Q335","v":44132.891921765178}]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"H293*Inputs!H336","v":924532.8884779854},{"$f":"I293*Inputs!I336","v":854103.24733000505},{"$f":"J293*Inputs!J336","v":876438.32046458987},{"$f":"K293*Inputs!K336","v":857988.53505890304},{"$f":"L293*Inputs!L336","v":836591.24135295651},{"$f":"M293*Inputs!M336","v":823571.36102998094},{"$f":"N293*Inputs!N336","v":802781.51119194808},{"$f":"O293*Inputs!O336","v":796553.26079679129},{"$f":"P293*Inputs!P336","v":792760.31057924952},{"$f":"Q293*Inputs!Q336","v":788988.30587568693}]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"H294*Inputs!H337","v":0},{"$f":"I294*Inputs!I337","v":12639.025607309979},{"$f":"J294*Inputs!J337","v":7901.7326676065031},{"$f":"K294*Inputs!K337","v":7676.519357537295},{"$f":"L294*Inputs!L337","v":7484.5086298953802},{"$f":"M294*Inputs!M337","v":7343.2876682158585},{"$f":"N294*Inputs!N337","v":7070.6959290169352},{"$f":"O294*Inputs!O337","v":7013.6741876538954},{"$f":"P294*Inputs!P337","v":6949.382174267068},{"$f":"Q294*Inputs!Q337","v":6877.4920138436146}]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"H295*Inputs!H338","v":0},{"$f":"I295*Inputs!I338","v":2251.471545060595},{"$f":"J295*Inputs!J338","v":1649.9186535104784},{"$f":"K295*Inputs!K338","v":1621.9544944610223},{"$f":"L295*Inputs!L338","v":1602.093592886438},{"$f":"M295*Inputs!M338","v":1594.6452409879992},{"$f":"N295*Inputs!N338","v":1560.2154005575762},{"$f":"O295*Inputs!O338","v":1523.0674148300147},{"$f":"P295*Inputs!P338","v":1483.0868951907266},{"$f":"Q295*Inputs!Q338","v":1440.1554324352055}]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"H296*Inputs!H339","v":0},{"$f":"I296*Inputs!I339","v":0},{"$f":"J296*Inputs!J339","v":2842.4332162711298},{"$f":"K296*Inputs!K339","v":2910.6847432845893},{"$f":"L296*Inputs!L339","v":3000.0451671191695},{"$f":"M296*Inputs!M339","v":3121.8292541471037},{"$f":"N296*Inputs!N339","v":3199.8749855007809},{"$f":"O296*Inputs!O339","v":3279.8718601383002},{"$f":"P296*Inputs!P339","v":3361.8686566417573},{"$f":"Q296*Inputs!Q339","v":3445.9153730578009}]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"H297*Inputs!H340","v":0},{"$f":"I297*Inputs!I340","v":0},{"$f":"J297*Inputs!J340","v":0},{"$f":"K297*Inputs!K340","v":0},{"$f":"L297*Inputs!L340","v":0},{"$f":"M297*Inputs!M340","v":0},{"$f":"N297*Inputs!N340","v":0},{"$f":"O297*Inputs!O340","v":0},{"$f":"P297*Inputs!P340","v":0},{"$f":"Q297*Inputs!Q340","v":0}]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"H298*Inputs!H341","v":0},{"$f":"I298*Inputs!I341","v":0},{"$f":"J298*Inputs!J341","v":0},{"$f":"K298*Inputs!K341","v":0},{"$f":"L298*Inputs!L341","v":1749.6339648970604},{"$f":"M298*Inputs!M341","v":1820.6587539180418},{"$f":"N298*Inputs!N341","v":1866.1752227659927},{"$f":"O298*Inputs!O341","v":1912.8296033351421},{"$f":"P298*Inputs!P341","v":1960.6503434185206},{"$f":"Q298*Inputs!Q341","v":2009.6666020039834}]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"H299*Inputs!H342","v":0},{"$f":"I299*Inputs!I342","v":0},{"$f":"J299*Inputs!J342","v":0},{"$f":"K299*Inputs!K342","v":0},{"$f":"L299*Inputs!L342","v":4799.6014082837246},{"$f":"M299*Inputs!M342","v":4994.4368334340434},{"$f":"N299*Inputs!N342","v":5119.2977542698936},{"$f":"O299*Inputs!O342","v":5247.2801981266402},{"$f":"P299*Inputs!P342","v":5378.4622030798064},{"$f":"Q299*Inputs!Q342","v":5512.9237581568013}]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"H300*Inputs!H343","v":0},{"$f":"I300*Inputs!I343","v":0},{"$f":"J300*Inputs!J343","v":0},{"$f":"K300*Inputs!K343","v":0},{"$f":"L300*Inputs!L343","v":132180.66156793322},{"$f":"M300*Inputs!M343","v":137546.41451333201},{"$f":"N300*Inputs!N343","v":140985.07487616531},{"$f":"O300*Inputs!O343","v":144509.70174806943},{"$f":"P300*Inputs!P343","v":148122.44429177116},{"$f":"Q300*Inputs!Q343","v":151825.50539906544}]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"H301*Inputs!H344","v":0},{"$f":"I301*Inputs!I344","v":0},{"$f":"J301*Inputs!J344","v":0},{"$f":"K301*Inputs!K344","v":4484.3632095264884},{"$f":"L301*Inputs!L344","v":7189.8351171833974},{"$f":"M301*Inputs!M344","v":10331.871278731978},{"$f":"N301*Inputs!N344","v":13876.771941607261},{"$f":"O301*Inputs!O344","v":17030.998721755492},{"$f":"P301*Inputs!P344","v":21293.427247997039},{"$f":"Q301*Inputs!Q344","v":27724.617774925871}]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"H302*Inputs!H345","v":0},{"$f":"I302*Inputs!I345","v":0},{"$f":"J302*Inputs!J345","v":0},{"$f":"K302*Inputs!K345","v":0},{"$f":"L302*Inputs!L345","v":0},{"$f":"M302*Inputs!M345","v":0},{"$f":"N302*Inputs!N345","v":0},{"$f":"O302*Inputs!O345","v":0},{"$f":"P302*Inputs!P345","v":0},{"$f":"Q302*Inputs!Q345","v":0}]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"H303*Inputs!H346","v":0},{"$f":"I303*Inputs!I346","v":0},{"$f":"J303*Inputs!J346","v":0},{"$f":"K303*Inputs!K346","v":0},{"$f":"L303*Inputs!L346","v":854.38110250079205},{"$f":"M303*Inputs!M346","v":889.06392117378357},{"$f":"N303*Inputs!N346","v":911.29051920312804},{"$f":"O303*Inputs!O346","v":934.07278218320607},{"$f":"P303*Inputs!P346","v":957.42460173778625},{"$f":"Q303*Inputs!Q346","v":981.36021678123086}]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"H304*Inputs!H347","v":0},{"$f":"I304*Inputs!I347","v":0},{"$f":"J304*Inputs!J347","v":0},{"$f":"K304*Inputs!K347","v":0},{"$f":"L304*Inputs!L347","v":854.38110250079205},{"$f":"M304*Inputs!M347","v":889.06392117378357},{"$f":"N304*Inputs!N347","v":911.29051920312804},{"$f":"O304*Inputs!O347","v":934.07278218320607},{"$f":"P304*Inputs!P347","v":957.42460173778625},{"$f":"Q304*Inputs!Q347","v":981.36021678123086}]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"H305*Inputs!H348","v":0},{"$f":"I305*Inputs!I348","v":0},{"$f":"J305*Inputs!J348","v":0},{"$f":"K305*Inputs!K348","v":0},{"$f":"L305*Inputs!L348","v":0},{"$f":"M305*Inputs!M348","v":0},{"$f":"N305*Inputs!N348","v":0},{"$f":"O305*Inputs!O348","v":0},{"$f":"P305*Inputs!P348","v":0},{"$f":"Q305*Inputs!Q348","v":0}]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"H306*Inputs!H349","v":175813.2},{"$f":"I306*Inputs!I349","v":91428.186137391327},{"$f":"J306*Inputs!J349","v":87404.82140033727},{"$f":"K306*Inputs!K349","v":89503.555856001156},{"$f":"L306*Inputs!L349","v":92251.388888914502},{"$f":"M306*Inputs!M349","v":95996.249565023507},{"$f":"N306*Inputs!N349","v":98396.155804149079},{"$f":"O306*Inputs!O349","v":100856.05969925279},{"$f":"P306*Inputs!P349","v":103377.46119173411},{"$f":"Q306*Inputs!Q349","v":105961.89772152745}]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"H307*Inputs!H350","v":0},{"$f":"I307*Inputs!I350","v":0},{"$f":"J307*Inputs!J350","v":0},{"$f":"K307*Inputs!K350","v":0},{"$f":"L307*Inputs!L350","v":0},{"$f":"M307*Inputs!M350","v":4682.7438812206592},{"$f":"N307*Inputs!N350","v":4799.812478251175},{"$f":"O307*Inputs!O350","v":4919.8077902074529},{"$f":"P307*Inputs!P350","v":5042.8029849626391},{"$f":"Q307*Inputs!Q350","v":5168.8730595867046}]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"H308*Inputs!H351","v":0},{"$f":"I308*Inputs!I351","v":3230601.1044092467},{"$f":"J308*Inputs!J351","v":3871429.5709764827},{"$f":"K308*Inputs!K351","v":3964389.0039129015},{"$f":"L308*Inputs!L351","v":4086099.0181808979},{"$f":"M308*Inputs!M351","v":4251970.4670140324},{"$f":"N308*Inputs!N351","v":4358269.7286893828},{"$f":"O308*Inputs!O351","v":4467226.4719066164},{"$f":"P308*Inputs!P351","v":4578907.1337042814},{"$f":"Q308*Inputs!Q351","v":4693379.8120468883}]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"H309*Inputs!H352","v":2236132.5},{"$f":"I309*Inputs!I352","v":2296059.5881526163},{"$f":"J309*Inputs!J352","v":2659700.2908800999},{"$f":"K309*Inputs!K352","v":2723564.0978506813},{"$f":"L309*Inputs!L352","v":2807179.7634379957},{"$f":"M309*Inputs!M352","v":2921134.655971122},{"$f":"N309*Inputs!N352","v":2994163.0223703994},{"$f":"O309*Inputs!O352","v":3069017.0979296593},{"$f":"P309*Inputs!P352","v":3145742.5253779003},{"$f":"Q309*Inputs!Q352","v":3224386.0885123475}]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"H310*Inputs!H353","v":918637.35000000009},{"$f":"I310*Inputs!I353","v":1276773.8402754567},{"$f":"J310*Inputs!J353","v":2131967.033864161},{"$f":"K310*Inputs!K353","v":2183159.091700606},{"$f":"L310*Inputs!L353","v":2250183.8775977329},{"$f":"M310*Inputs!M353","v":2341528.0320730354},{"$f":"N310*Inputs!N353","v":2400066.232874861},{"$f":"O310*Inputs!O353","v":2460067.888696732},{"$f":"P310*Inputs!P353","v":2521569.5859141503},{"$f":"Q310*Inputs!Q353","v":2584608.8255620035}]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"H311*Inputs!H354","v":0},{"$f":"I311*Inputs!I354","v":237186.87924915369},{"$f":"J311*Inputs!J354","v":493332.70901601744},{"$f":"K311*Inputs!K354","v":505178.44404447352},{"$f":"L311*Inputs!L354","v":520687.83920520335},{"$f":"M311*Inputs!M354","v":541824.68534977164},{"$f":"N311*Inputs!N354","v":555370.30248351593},{"$f":"O311*Inputs!O354","v":569254.5600456039},{"$f":"P311*Inputs!P354","v":583485.92404674389},{"$f":"Q311*Inputs!Q354","v":598073.07214791246}]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"H312*Inputs!H355","v":0},{"$f":"I312*Inputs!I355","v":0},{"$f":"J312*Inputs!J355","v":0},{"$f":"K312*Inputs!K355","v":0},{"$f":"L312*Inputs!L355","v":0},{"$f":"M312*Inputs!M355","v":0},{"$f":"N312*Inputs!N355","v":0},{"$f":"O312*Inputs!O355","v":0},{"$f":"P312*Inputs!P355","v":0},{"$f":"Q312*Inputs!Q355","v":0}]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"H313*Inputs!H356","v":0},{"$f":"I313*Inputs!I356","v":0},{"$f":"J313*Inputs!J356","v":0},{"$f":"K313*Inputs!K356","v":0},{"$f":"L313*Inputs!L356","v":862.39527077002481},{"$f":"M313*Inputs!M356","v":897.40341726696192},{"$f":"N313*Inputs!N356","v":919.83850269863592},{"$f":"O313*Inputs!O356","v":942.8344652661018},{"$f":"P313*Inputs!P356","v":966.40532689775432},{"$f":"Q313*Inputs!Q356","v":990.56546007019813}]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"H314*Inputs!H357","v":0},{"$f":"I314*Inputs!I357","v":0},{"$f":"J314*Inputs!J357","v":0},{"$f":"K314*Inputs!K357","v":0},{"$f":"L314*Inputs!L357","v":0},{"$f":"M314*Inputs!M357","v":59907.691779021654},{"$f":"N314*Inputs!N357","v":61405.384073497189},{"$f":"O314*Inputs!O357","v":62940.518675334613},{"$f":"P314*Inputs!P357","v":64514.031642217975},{"$f":"Q314*Inputs!Q357","v":66126.882433273422}]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"H315*Inputs!H358","v":0},{"$f":"I315*Inputs!I358","v":0},{"$f":"J315*Inputs!J358","v":0},{"$f":"K315*Inputs!K358","v":0},{"$f":"L315*Inputs!L358","v":0},{"$f":"M315*Inputs!M358","v":14976.922944755413},{"$f":"N315*Inputs!N358","v":15351.346018374297},{"$f":"O315*Inputs!O358","v":15735.129668833653},{"$f":"P315*Inputs!P358","v":16128.507910554494},{"$f":"Q315*Inputs!Q358","v":16531.720608318356}]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"H316*Inputs!H359","v":0},{"$f":"I316*Inputs!I359","v":0},{"$f":"J316*Inputs!J359","v":0},{"$f":"K316*Inputs!K359","v":0},{"$f":"L316*Inputs!L359","v":0},{"$f":"M316*Inputs!M359","v":57024.107780550265},{"$f":"N316*Inputs!N359","v":55527.224951310818},{"$f":"O316*Inputs!O359","v":55168.002772349479},{"$f":"P316*Inputs!P359","v":55011.984664961616},{"$f":"Q316*Inputs!Q359","v":54813.685650471634}]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"H317*Inputs!H360","v":0},{"$f":"I317*Inputs!I360","v":0},{"$f":"J317*Inputs!J360","v":0},{"$f":"K317*Inputs!K360","v":0},{"$f":"L317*Inputs!L360","v":0},{"$f":"M317*Inputs!M360","v":25845.706048657587},{"$f":"N317*Inputs!N360","v":25167.256264880325},{"$f":"O317*Inputs!O360","v":24981.813323981209},{"$f":"P317*Inputs!P360","v":24910.533693573107},{"$f":"Q317*Inputs!Q360","v":24820.076448317111}]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"H318*Inputs!H361","v":0},{"$f":"I318*Inputs!I361","v":0},{"$f":"J318*Inputs!J361","v":0},{"$f":"K318*Inputs!K361","v":0},{"$f":"L318*Inputs!L361","v":0},{"$f":"M318*Inputs!M361","v":46827.438812206587},{"$f":"N318*Inputs!N361","v":45598.21854338616},{"$f":"O318*Inputs!O361","v":45262.231669908571},{"$f":"P318*Inputs!P361","v":45133.086715415622},{"$f":"Q318*Inputs!Q361","v":44969.19561840433}]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"H319*Inputs!H362","v":0},{"$f":"I319*Inputs!I362","v":0},{"$f":"J319*Inputs!J362","v":0},{"$f":"K319*Inputs!K362","v":0},{"$f":"L319*Inputs!L362","v":0},{"$f":"M319*Inputs!M362","v":712542.84680910199},{"$f":"N319*Inputs!N362","v":730356.41797932959},{"$f":"O319*Inputs!O362","v":748615.32842881279},{"$f":"P319*Inputs!P362","v":767330.71163953294},{"$f":"Q319*Inputs!Q362","v":786513.97943052126}]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"H320*Inputs!H363","v":0},{"$f":"I320*Inputs!I363","v":0},{"$f":"J320*Inputs!J363","v":0},{"$f":"K320*Inputs!K363","v":0},{"$f":"L320*Inputs!L363","v":0},{"$f":"M320*Inputs!M363","v":5194.8825368897824},{"$f":"N320*Inputs!N363","v":5111.7644162995457},{"$f":"O320*Inputs!O363","v":5021.2435880942403},{"$f":"P320*Inputs!P363","v":5034.8882717575398},{"$f":"Q320*Inputs!Q363","v":5046.0769123614446}]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"H321*Inputs!H364","v":0},{"$f":"I321*Inputs!I364","v":0},{"$f":"J321*Inputs!J364","v":0},{"$f":"K321*Inputs!K364","v":0},{"$f":"L321*Inputs!L364","v":0},{"$f":"M321*Inputs!M364","v":0},{"$f":"N321*Inputs!N364","v":0},{"$f":"O321*Inputs!O364","v":0},{"$f":"P321*Inputs!P364","v":0},{"$f":"Q321*Inputs!Q364","v":0}]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"H322*Inputs!H365","v":0},{"$f":"I322*Inputs!I365","v":0},{"$f":"J322*Inputs!J365","v":0},{"$f":"K322*Inputs!K365","v":0},{"$f":"L322*Inputs!L365","v":0},{"$f":"M322*Inputs!M365","v":0},{"$f":"N322*Inputs!N365","v":0},{"$f":"O322*Inputs!O365","v":0},{"$f":"P322*Inputs!P365","v":0},{"$f":"Q322*Inputs!Q365","v":0}]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"H323*Inputs!H366","v":0},{"$f":"I323*Inputs!I366","v":0},{"$f":"J323*Inputs!J366","v":0},{"$f":"K323*Inputs!K366","v":0},{"$f":"L323*Inputs!L366","v":0},{"$f":"M323*Inputs!M366","v":0},{"$f":"N323*Inputs!N366","v":0},{"$f":"O323*Inputs!O366","v":0},{"$f":"P323*Inputs!P366","v":0},{"$f":"Q323*Inputs!Q366","v":0}]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"H324*Inputs!H367","v":0},{"$f":"I324*Inputs!I367","v":0},{"$f":"J324*Inputs!J367","v":0},{"$f":"K324*Inputs!K367","v":0},{"$f":"L324*Inputs!L367","v":0},{"$f":"M324*Inputs!M367","v":0},{"$f":"N324*Inputs!N367","v":0},{"$f":"O324*Inputs!O367","v":0},{"$f":"P324*Inputs!P367","v":0},{"$f":"Q324*Inputs!Q367","v":0}]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"H325*Inputs!H368","v":0},{"$f":"I325*Inputs!I368","v":0},{"$f":"J325*Inputs!J368","v":0},{"$f":"K325*Inputs!K368","v":0},{"$f":"L325*Inputs!L368","v":0},{"$f":"M325*Inputs!M368","v":0},{"$f":"N325*Inputs!N368","v":0},{"$f":"O325*Inputs!O368","v":0},{"$f":"P325*Inputs!P368","v":0},{"$f":"Q325*Inputs!Q368","v":0}]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"H326*Inputs!H369","v":0},{"$f":"I326*Inputs!I369","v":0},{"$f":"J326*Inputs!J369","v":0},{"$f":"K326*Inputs!K369","v":0},{"$f":"L326*Inputs!L369","v":0},{"$f":"M326*Inputs!M369","v":0},{"$f":"N326*Inputs!N369","v":0},{"$f":"O326*Inputs!O369","v":0},{"$f":"P326*Inputs!P369","v":0},{"$f":"Q326*Inputs!Q369","v":0}]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"H327*Inputs!H370","v":0},{"$f":"I327*Inputs!I370","v":0},{"$f":"J327*Inputs!J370","v":0},{"$f":"K327*Inputs!K370","v":0},{"$f":"L327*Inputs!L370","v":0},{"$f":"M327*Inputs!M370","v":0},{"$f":"N327*Inputs!N370","v":0},{"$f":"O327*Inputs!O370","v":0},{"$f":"P327*Inputs!P370","v":0},{"$f":"Q327*Inputs!Q370","v":0}]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"H328*Inputs!H371","v":0},{"$f":"I328*Inputs!I371","v":0},{"$f":"J328*Inputs!J371","v":0},{"$f":"K328*Inputs!K371","v":0},{"$f":"L328*Inputs!L371","v":0},{"$f":"M328*Inputs!M371","v":0},{"$f":"N328*Inputs!N371","v":0},{"$f":"O328*Inputs!O371","v":0},{"$f":"P328*Inputs!P371","v":0},{"$f":"Q328*Inputs!Q371","v":0}]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"H329*Inputs!H372","v":0},{"$f":"I329*Inputs!I372","v":0},{"$f":"J329*Inputs!J372","v":0},{"$f":"K329*Inputs!K372","v":0},{"$f":"L329*Inputs!L372","v":0},{"$f":"M329*Inputs!M372","v":0},{"$f":"N329*Inputs!N372","v":0},{"$f":"O329*Inputs!O372","v":0},{"$f":"P329*Inputs!P372","v":0},{"$f":"Q329*Inputs!Q372","v":0}]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"H330*Inputs!H373","v":0},{"$f":"I330*Inputs!I373","v":0},{"$f":"J330*Inputs!J373","v":0},{"$f":"K330*Inputs!K373","v":0},{"$f":"L330*Inputs!L373","v":0},{"$f":"M330*Inputs!M373","v":0},{"$f":"N330*Inputs!N373","v":0},{"$f":"O330*Inputs!O373","v":0},{"$f":"P330*Inputs!P373","v":0},{"$f":"Q330*Inputs!Q373","v":0}]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"H331*Inputs!H374","v":0},{"$f":"I331*Inputs!I374","v":0},{"$f":"J331*Inputs!J374","v":0},{"$f":"K331*Inputs!K374","v":0},{"$f":"L331*Inputs!L374","v":0},{"$f":"M331*Inputs!M374","v":0},{"$f":"N331*Inputs!N374","v":0},{"$f":"O331*Inputs!O374","v":0},{"$f":"P331*Inputs!P374","v":0},{"$f":"Q331*Inputs!Q374","v":0}]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"H332*Inputs!H375","v":0},{"$f":"I332*Inputs!I375","v":0},{"$f":"J332*Inputs!J375","v":0},{"$f":"K332*Inputs!K375","v":0},{"$f":"L332*Inputs!L375","v":0},{"$f":"M332*Inputs!M375","v":0},{"$f":"N332*Inputs!N375","v":0},{"$f":"O332*Inputs!O375","v":0},{"$f":"P332*Inputs!P375","v":0},{"$f":"Q332*Inputs!Q375","v":0}]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"H333*Inputs!H376","v":0},{"$f":"I333*Inputs!I376","v":0},{"$f":"J333*Inputs!J376","v":0},{"$f":"K333*Inputs!K376","v":0},{"$f":"L333*Inputs!L376","v":0},{"$f":"M333*Inputs!M376","v":0},{"$f":"N333*Inputs!N376","v":0},{"$f":"O333*Inputs!O376","v":0},{"$f":"P333*Inputs!P376","v":0},{"$f":"Q333*Inputs!Q376","v":0}]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"H334*Inputs!H377","v":0},{"$f":"I334*Inputs!I377","v":0},{"$f":"J334*Inputs!J377","v":0},{"$f":"K334*Inputs!K377","v":0},{"$f":"L334*Inputs!L377","v":0},{"$f":"M334*Inputs!M377","v":0},{"$f":"N334*Inputs!N377","v":0},{"$f":"O334*Inputs!O377","v":0},{"$f":"P334*Inputs!P377","v":0},{"$f":"Q334*Inputs!Q377","v":0}]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"H335*Inputs!H378","v":0},{"$f":"I335*Inputs!I378","v":0},{"$f":"J335*Inputs!J378","v":0},{"$f":"K335*Inputs!K378","v":0},{"$f":"L335*Inputs!L378","v":0},{"$f":"M335*Inputs!M378","v":0},{"$f":"N335*Inputs!N378","v":0},{"$f":"O335*Inputs!O378","v":0},{"$f":"P335*Inputs!P378","v":0},{"$f":"Q335*Inputs!Q378","v":0}]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"H336*Inputs!H379","v":0},{"$f":"I336*Inputs!I379","v":0},{"$f":"J336*Inputs!J379","v":0},{"$f":"K336*Inputs!K379","v":0},{"$f":"L336*Inputs!L379","v":0},{"$f":"M336*Inputs!M379","v":0},{"$f":"N336*Inputs!N379","v":0},{"$f":"O336*Inputs!O379","v":0},{"$f":"P336*Inputs!P379","v":0},{"$f":"Q336*Inputs!Q379","v":0}]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"H337*Inputs!H380","v":0},{"$f":"I337*Inputs!I380","v":0},{"$f":"J337*Inputs!J380","v":0},{"$f":"K337*Inputs!K380","v":0},{"$f":"L337*Inputs!L380","v":0},{"$f":"M337*Inputs!M380","v":0},{"$f":"N337*Inputs!N380","v":0},{"$f":"O337*Inputs!O380","v":0},{"$f":"P337*Inputs!P380","v":0},{"$f":"Q337*Inputs!Q380","v":0}]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"H338*Inputs!H381","v":0},{"$f":"I338*Inputs!I381","v":0},{"$f":"J338*Inputs!J381","v":0},{"$f":"K338*Inputs!K381","v":0},{"$f":"L338*Inputs!L381","v":0},{"$f":"M338*Inputs!M381","v":0},{"$f":"N338*Inputs!N381","v":0},{"$f":"O338*Inputs!O381","v":0},{"$f":"P338*Inputs!P381","v":0},{"$f":"Q338*Inputs!Q381","v":0}]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"H339*Inputs!H382","v":0},{"$f":"I339*Inputs!I382","v":0},{"$f":"J339*Inputs!J382","v":0},{"$f":"K339*Inputs!K382","v":0},{"$f":"L339*Inputs!L382","v":0},{"$f":"M339*Inputs!M382","v":0},{"$f":"N339*Inputs!N382","v":0},{"$f":"O339*Inputs!O382","v":0},{"$f":"P339*Inputs!P382","v":0},{"$f":"Q339*Inputs!Q382","v":0}]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"H340*Inputs!H383","v":0},{"$f":"I340*Inputs!I383","v":0},{"$f":"J340*Inputs!J383","v":0},{"$f":"K340*Inputs!K383","v":0},{"$f":"L340*Inputs!L383","v":0},{"$f":"M340*Inputs!M383","v":0},{"$f":"N340*Inputs!N383","v":0},{"$f":"O340*Inputs!O383","v":0},{"$f":"P340*Inputs!P383","v":0},{"$f":"Q340*Inputs!Q383","v":0}]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"H341*Inputs!H384","v":0},{"$f":"I341*Inputs!I384","v":0},{"$f":"J341*Inputs!J384","v":0},{"$f":"K341*Inputs!K384","v":0},{"$f":"L341*Inputs!L384","v":0},{"$f":"M341*Inputs!M384","v":0},{"$f":"N341*Inputs!N384","v":0},{"$f":"O341*Inputs!O384","v":0},{"$f":"P341*Inputs!P384","v":0},{"$f":"Q341*Inputs!Q384","v":0}]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"H342*Inputs!H385","v":0},{"$f":"I342*Inputs!I385","v":0},{"$f":"J342*Inputs!J385","v":0},{"$f":"K342*Inputs!K385","v":0},{"$f":"L342*Inputs!L385","v":0},{"$f":"M342*Inputs!M385","v":0},{"$f":"N342*Inputs!N385","v":0},{"$f":"O342*Inputs!O385","v":0},{"$f":"P342*Inputs!P385","v":0},{"$f":"Q342*Inputs!Q385","v":0}]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"H343*Inputs!H386","v":0},{"$f":"I343*Inputs!I386","v":0},{"$f":"J343*Inputs!J386","v":0},{"$f":"K343*Inputs!K386","v":0},{"$f":"L343*Inputs!L386","v":0},{"$f":"M343*Inputs!M386","v":0},{"$f":"N343*Inputs!N386","v":0},{"$f":"O343*Inputs!O386","v":0},{"$f":"P343*Inputs!P386","v":0},{"$f":"Q343*Inputs!Q386","v":0}]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"H344*Inputs!H387","v":0},{"$f":"I344*Inputs!I387","v":0},{"$f":"J344*Inputs!J387","v":0},{"$f":"K344*Inputs!K387","v":0},{"$f":"L344*Inputs!L387","v":0},{"$f":"M344*Inputs!M387","v":0},{"$f":"N344*Inputs!N387","v":0},{"$f":"O344*Inputs!O387","v":0},{"$f":"P344*Inputs!P387","v":0},{"$f":"Q344*Inputs!Q387","v":0}]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"H345*Inputs!H388","v":0},{"$f":"I345*Inputs!I388","v":0},{"$f":"J345*Inputs!J388","v":0},{"$f":"K345*Inputs!K388","v":0},{"$f":"L345*Inputs!L388","v":0},{"$f":"M345*Inputs!M388","v":0},{"$f":"N345*Inputs!N388","v":0},{"$f":"O345*Inputs!O388","v":0},{"$f":"P345*Inputs!P388","v":0},{"$f":"Q345*Inputs!Q388","v":0}]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"H346*Inputs!H389","v":0},{"$f":"I346*Inputs!I389","v":0},{"$f":"J346*Inputs!J389","v":0},{"$f":"K346*Inputs!K389","v":0},{"$f":"L346*Inputs!L389","v":0},{"$f":"M346*Inputs!M389","v":0},{"$f":"N346*Inputs!N389","v":0},{"$f":"O346*Inputs!O389","v":0},{"$f":"P346*Inputs!P389","v":0},{"$f":"Q346*Inputs!Q389","v":0}]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"H347*Inputs!H390","v":0},{"$f":"I347*Inputs!I390","v":0},{"$f":"J347*Inputs!J390","v":0},{"$f":"K347*Inputs!K390","v":0},{"$f":"L347*Inputs!L390","v":0},{"$f":"M347*Inputs!M390","v":0},{"$f":"N347*Inputs!N390","v":0},{"$f":"O347*Inputs!O390","v":0},{"$f":"P347*Inputs!P390","v":0},{"$f":"Q347*Inputs!Q390","v":0}]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"H348*Inputs!H391","v":0},{"$f":"I348*Inputs!I391","v":0},{"$f":"J348*Inputs!J391","v":0},{"$f":"K348*Inputs!K391","v":0},{"$f":"L348*Inputs!L391","v":0},{"$f":"M348*Inputs!M391","v":0},{"$f":"N348*Inputs!N391","v":0},{"$f":"O348*Inputs!O391","v":0},{"$f":"P348*Inputs!P391","v":0},{"$f":"Q348*Inputs!Q391","v":0}]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"H349*Inputs!H392","v":0},{"$f":"I349*Inputs!I392","v":0},{"$f":"J349*Inputs!J392","v":0},{"$f":"K349*Inputs!K392","v":0},{"$f":"L349*Inputs!L392","v":0},{"$f":"M349*Inputs!M392","v":0},{"$f":"N349*Inputs!N392","v":0},{"$f":"O349*Inputs!O392","v":0},{"$f":"P349*Inputs!P392","v":0},{"$f":"Q349*Inputs!Q392","v":0}]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"H350*Inputs!H393","v":0},{"$f":"I350*Inputs!I393","v":0},{"$f":"J350*Inputs!J393","v":0},{"$f":"K350*Inputs!K393","v":0},{"$f":"L350*Inputs!L393","v":0},{"$f":"M350*Inputs!M393","v":0},{"$f":"N350*Inputs!N393","v":0},{"$f":"O350*Inputs!O393","v":0},{"$f":"P350*Inputs!P393","v":0},{"$f":"Q350*Inputs!Q393","v":0}]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"H351*Inputs!H394","v":0},{"$f":"I351*Inputs!I394","v":0},{"$f":"J351*Inputs!J394","v":0},{"$f":"K351*Inputs!K394","v":0},{"$f":"L351*Inputs!L394","v":0},{"$f":"M351*Inputs!M394","v":0},{"$f":"N351*Inputs!N394","v":0},{"$f":"O351*Inputs!O394","v":0},{"$f":"P351*Inputs!P394","v":0},{"$f":"Q351*Inputs!Q394","v":0}]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"H352*Inputs!H395","v":0},{"$f":"I352*Inputs!I395","v":0},{"$f":"J352*Inputs!J395","v":0},{"$f":"K352*Inputs!K395","v":0},{"$f":"L352*Inputs!L395","v":0},{"$f":"M352*Inputs!M395","v":0},{"$f":"N352*Inputs!N395","v":0},{"$f":"O352*Inputs!O395","v":0},{"$f":"P352*Inputs!P395","v":0},{"$f":"Q352*Inputs!Q395","v":0}]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"H353*Inputs!H396","v":0},{"$f":"I353*Inputs!I396","v":0},{"$f":"J353*Inputs!J396","v":0},{"$f":"K353*Inputs!K396","v":0},{"$f":"L353*Inputs!L396","v":0},{"$f":"M353*Inputs!M396","v":0},{"$f":"N353*Inputs!N396","v":0},{"$f":"O353*Inputs!O396","v":0},{"$f":"P353*Inputs!P396","v":0},{"$f":"Q353*Inputs!Q396","v":0}]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"H354*Inputs!H397","v":0},{"$f":"I354*Inputs!I397","v":0},{"$f":"J354*Inputs!J397","v":0},{"$f":"K354*Inputs!K397","v":0},{"$f":"L354*Inputs!L397","v":0},{"$f":"M354*Inputs!M397","v":0},{"$f":"N354*Inputs!N397","v":0},{"$f":"O354*Inputs!O397","v":0},{"$f":"P354*Inputs!P397","v":0},{"$f":"Q354*Inputs!Q397","v":0}]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"H355*Inputs!H398","v":0},{"$f":"I355*Inputs!I398","v":0},{"$f":"J355*Inputs!J398","v":0},{"$f":"K355*Inputs!K398","v":0},{"$f":"L355*Inputs!L398","v":0},{"$f":"M355*Inputs!M398","v":0},{"$f":"N355*Inputs!N398","v":0},{"$f":"O355*Inputs!O398","v":0},{"$f":"P355*Inputs!P398","v":0},{"$f":"Q355*Inputs!Q398","v":0}]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"H356*Inputs!H399","v":0},{"$f":"I356*Inputs!I399","v":0},{"$f":"J356*Inputs!J399","v":0},{"$f":"K356*Inputs!K399","v":0},{"$f":"L356*Inputs!L399","v":0},{"$f":"M356*Inputs!M399","v":0},{"$f":"N356*Inputs!N399","v":0},{"$f":"O356*Inputs!O399","v":0},{"$f":"P356*Inputs!P399","v":0},{"$f":"Q356*Inputs!Q399","v":0}]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"H357*Inputs!H400","v":0},{"$f":"I357*Inputs!I400","v":0},{"$f":"J357*Inputs!J400","v":0},{"$f":"K357*Inputs!K400","v":0},{"$f":"L357*Inputs!L400","v":0},{"$f":"M357*Inputs!M400","v":0},{"$f":"N357*Inputs!N400","v":0},{"$f":"O357*Inputs!O400","v":0},{"$f":"P357*Inputs!P400","v":0},{"$f":"Q357*Inputs!Q400","v":0}]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"H358*Inputs!H401","v":0},{"$f":"I358*Inputs!I401","v":0},{"$f":"J358*Inputs!J401","v":0},{"$f":"K358*Inputs!K401","v":0},{"$f":"L358*Inputs!L401","v":0},{"$f":"M358*Inputs!M401","v":0},{"$f":"N358*Inputs!N401","v":0},{"$f":"O358*Inputs!O401","v":0},{"$f":"P358*Inputs!P401","v":0},{"$f":"Q358*Inputs!Q401","v":0}]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"H359*Inputs!H402","v":0},{"$f":"I359*Inputs!I402","v":0},{"$f":"J359*Inputs!J402","v":0},{"$f":"K359*Inputs!K402","v":0},{"$f":"L359*Inputs!L402","v":0},{"$f":"M359*Inputs!M402","v":0},{"$f":"N359*Inputs!N402","v":0},{"$f":"O359*Inputs!O402","v":0},{"$f":"P359*Inputs!P402","v":0},{"$f":"Q359*Inputs!Q402","v":0}]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"H360*Inputs!H403","v":0},{"$f":"I360*Inputs!I403","v":0},{"$f":"J360*Inputs!J403","v":0},{"$f":"K360*Inputs!K403","v":0},{"$f":"L360*Inputs!L403","v":0},{"$f":"M360*Inputs!M403","v":0},{"$f":"N360*Inputs!N403","v":0},{"$f":"O360*Inputs!O403","v":0},{"$f":"P360*Inputs!P403","v":0},{"$f":"Q360*Inputs!Q403","v":0}]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"H361*Inputs!H404","v":0},{"$f":"I361*Inputs!I404","v":0},{"$f":"J361*Inputs!J404","v":0},{"$f":"K361*Inputs!K404","v":0},{"$f":"L361*Inputs!L404","v":0},{"$f":"M361*Inputs!M404","v":0},{"$f":"N361*Inputs!N404","v":0},{"$f":"O361*Inputs!O404","v":0},{"$f":"P361*Inputs!P404","v":0},{"$f":"Q361*Inputs!Q404","v":0}]
[{"$f":"IF(B715<>B643,IF(A643=1,0,1),A643)","v":0},"Total",null,null,null,null,null,{"$f":"SUM(H365:H714)","v":20675017.82876163},{"$f":"SUM(I365:I714)","v":24327509.101994995},26134912.446399696,26543591.2900468,27232187.352809645,30402788.190538846,30925137.273387495,31548023.934376057,32202680.376755621,32876765.40146108]

{"sheet":"Report Charges & Xfactors","index":13,"n_rows":359,"n_cols":19,"rows_kept":359,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(Solved, \"X-factors Okay\", \"X-factor Error\")","v":"X-factors Okay"}]
[null,{"$f":"ModelTitle","v":"ENDEAVOUR ENERGY FEE & QUOTED SERVICES PRICING MODEL"}]
[null,"PROPOSED ANNUAL CHARGES"]
[]
[null,null,null,null,null,null,null,"2014-15",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F$9))","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[null,"X-factors",null,null,null,null,null,{"$f":"Inputs!I28","v":-1.0200000000000001E-2},{"$f":"Inputs!J28","v":-1.0699999999999999E-2},{"$f":"Inputs!K28","v":-1.11E-2},{"$f":"Inputs!L28","v":-1.0999999999999999E-2},{"$f":"P_0","v":-1.5213740978888645E-2},-1.5213740978888645E-2,-1.5213740978888645E-2,-1.5213740978888645E-2,-1.5213740978888645E-2,-1.5213740978888645E-2]
[]
[null,"Proposed charges ($ nominal)"]
[null,{"$f":"Inputs!$B$54","v":"Grouping 1"},{"$f":"Inputs!$C$54","v":"Grouping 2"},{"$f":"Inputs!$D$54","v":"Grouping 3"},{"$f":"Inputs!$E$54","v":"Grouping 4"},{"$f":"Inputs!$F$54","v":"Charge  by"},{"$f":"Inputs!$G$54","v":"Tariff Type"},"2014-15",{"$f":"INDEX(ModelYears, COLUMN()-COLUMN($F$9))","v":"2015-16"},"2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24"]
[{"$f":"Inputs!$A$55","v":1},{"$f":"Inputs!$B$55","v":"Ancillary Services"},{"$f":"Inputs!$C$55","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$55","v":"Access Permits"},{"$f":"Inputs!$E$55","v":"All Other - Asset Relocation - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$55","v":"Per AA or ATW"},{"$f":"Inputs!$G$55","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H12","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I12","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J12","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K12","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L12","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M12","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N12","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O12","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P12","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q12","v":3061.9301737147557}]
[{"$f":"Inputs!$A$56","v":1},{"$f":"Inputs!$B$56","v":"Ancillary Services"},{"$f":"Inputs!$C$56","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$56","v":"Access Permits"},{"$f":"Inputs!$E$56","v":"All Other - Industrial & Commercial - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$56","v":"Per AA or ATW"},{"$f":"Inputs!$G$56","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H13","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I13","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J13","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K13","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L13","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M13","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N13","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O13","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P13","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q13","v":3061.9301737147557}]
[{"$f":"Inputs!$A$57","v":1},{"$f":"Inputs!$B$57","v":"Ancillary Services"},{"$f":"Inputs!$C$57","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$57","v":"Access Permits"},{"$f":"Inputs!$E$57","v":"All Other - Non Urban - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$57","v":"Per AA or ATW"},{"$f":"Inputs!$G$57","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H14","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I14","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J14","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K14","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L14","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M14","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N14","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O14","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P14","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q14","v":3061.9301737147557}]
[{"$f":"Inputs!$A$58","v":1},{"$f":"Inputs!$B$58","v":"Ancillary Services"},{"$f":"Inputs!$C$58","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$58","v":"Access Permits"},{"$f":"Inputs!$E$58","v":"All Other - Public Lighting - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$58","v":"Per AA or ATW"},{"$f":"Inputs!$G$58","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H15","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I15","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J15","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K15","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L15","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M15","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N15","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O15","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P15","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q15","v":3061.9301737147557}]
[{"$f":"Inputs!$A$59","v":1},{"$f":"Inputs!$B$59","v":"Ancillary Services"},{"$f":"Inputs!$C$59","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$59","v":"Access Permits"},{"$f":"Inputs!$E$59","v":"All Other - URD - Per access authorisation (AA) or authority to work (ATW)"},{"$f":"Inputs!$F$59","v":"Per AA or ATW"},{"$f":"Inputs!$G$59","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H16","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I16","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J16","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K16","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L16","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M16","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N16","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O16","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P16","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q16","v":3061.9301737147557}]
[{"$f":"Inputs!$A$60","v":1},{"$f":"Inputs!$B$60","v":"Ancillary Services"},{"$f":"Inputs!$C$60","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$60","v":"Access Permits"},{"$f":"Inputs!$E$60","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$60","v":"Per Lot"},{"$f":"Inputs!$G$60","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H17","v":54.914734434414392},{"$f":"'Calc Revenue & Tariffs'!I17","v":56.855036480896985},{"$f":"'Calc Revenue & Tariffs'!J17","v":58.330143953321176},{"$f":"'Calc Revenue & Tariffs'!K17","v":59.7307472719637},{"$f":"'Calc Revenue & Tariffs'!L17","v":61.564530509565607},{"$f":"'Calc Revenue & Tariffs'!M17","v":64.063686263480648},{"$f":"'Calc Revenue & Tariffs'!N17","v":65.665278420067665},{"$f":"'Calc Revenue & Tariffs'!O17","v":67.306910380569349},{"$f":"'Calc Revenue & Tariffs'!P17","v":68.989583140083582},{"$f":"'Calc Revenue & Tariffs'!Q17","v":70.714322718585663}]
[{"$f":"Inputs!$A$61","v":1},{"$f":"Inputs!$B$61","v":"Ancillary Services"},{"$f":"Inputs!$C$61","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$61","v":"Clearance to Work"},{"$f":"Inputs!$E$61","v":"Clearance to Work"},{"$f":"Inputs!$F$61","v":"Per Job"},{"$f":"Inputs!$G$61","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H18","v":1981.5023733637822},{"$f":"'Calc Revenue & Tariffs'!I18","v":2051.5147871493696},{"$f":"'Calc Revenue & Tariffs'!J18","v":2104.7414664309763},{"$f":"'Calc Revenue & Tariffs'!K18","v":2155.2797933229317},{"$f":"'Calc Revenue & Tariffs'!L18","v":2221.4486617508146},{"$f":"'Calc Revenue & Tariffs'!M18","v":2311.6263364458046},{"$f":"'Calc Revenue & Tariffs'!N18","v":2369.4169948569493},{"$f":"'Calc Revenue & Tariffs'!O18","v":2428.6524197283729},{"$f":"'Calc Revenue & Tariffs'!P18","v":2489.3687302215822},{"$f":"'Calc Revenue & Tariffs'!Q18","v":2551.6029484771216}]
[{"$f":"Inputs!$A$62","v":1},{"$f":"Inputs!$B$62","v":"Ancillary Services"},{"$f":"Inputs!$C$62","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$62","v":"Customer Interface co-ordination"},{"$f":"Inputs!$E$62","v":"Customer Interface co-ordination for contestable works"},{"$f":"Inputs!$F$62","v":"Per Hour"},{"$f":"Inputs!$G$62","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H19","v":177.52},{"$f":"'Calc Revenue & Tariffs'!I19","v":183.79231330241547},{"$f":"'Calc Revenue & Tariffs'!J19","v":188.56081634994433},{"$f":"'Calc Revenue & Tariffs'!K19","v":193.08847370249643},{"$f":"'Calc Revenue & Tariffs'!L19","v":199.01644920291298},{"$f":"'Calc Revenue & Tariffs'!M19","v":207.09533975941483},{"$f":"'Calc Revenue & Tariffs'!N19","v":212.27272325340019},{"$f":"'Calc Revenue & Tariffs'!O19","v":217.57954133473518},{"$f":"'Calc Revenue & Tariffs'!P19","v":223.01902986810353},{"$f":"'Calc Revenue & Tariffs'!Q19","v":228.59450561480611}]
[{"$f":"Inputs!$A$63","v":1},{"$f":"Inputs!$B$63","v":"Ancillary Services"},{"$f":"Inputs!$C$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$63","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$63","v":"Break & remake HV bonds - Each additional set"},{"$f":"Inputs!$F$63","v":"Per Job"},{"$f":"Inputs!$G$63","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H20","v":1774.0478758689628},{"$f":"'Calc Revenue & Tariffs'!I20","v":1836.7303008967613},{"$f":"'Calc Revenue & Tariffs'!J20","v":1884.3843832680054},{"$f":"'Calc Revenue & Tariffs'!K20","v":1929.631571804269},{"$f":"'Calc Revenue & Tariffs'!L20","v":1988.8728536019103},{"$f":"'Calc Revenue & Tariffs'!M20","v":2069.6093262874665},{"$f":"'Calc Revenue & Tariffs'!N20","v":2121.3495594446531},{"$f":"'Calc Revenue & Tariffs'!O20","v":2174.3832984307692},{"$f":"'Calc Revenue & Tariffs'!P20","v":2228.7428808915383},{"$f":"'Calc Revenue & Tariffs'!Q20","v":2284.4614529138266}]
[{"$f":"Inputs!$A$64","v":1},{"$f":"Inputs!$B$64","v":"Ancillary Services"},{"$f":"Inputs!$C$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$64","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$64","v":"Break & remake HV bonds - One set"},{"$f":"Inputs!$F$64","v":"Per Job"},{"$f":"Inputs!$G$64","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H21","v":3204.7844625049675},{"$f":"'Calc Revenue & Tariffs'!I21","v":3318.0190964366052},{"$f":"'Calc Revenue & Tariffs'!J21","v":3404.1053091232211},{"$f":"'Calc Revenue & Tariffs'!K21","v":3485.8435129031068},{"$f":"'Calc Revenue & Tariffs'!L21","v":3592.8617856489673},{"$f":"'Calc Revenue & Tariffs'!M21","v":3738.7107205844968},{"$f":"'Calc Revenue & Tariffs'!N21","v":3832.1784885991087},{"$f":"'Calc Revenue & Tariffs'!O21","v":3927.9829508140861},{"$f":"'Calc Revenue & Tariffs'!P21","v":4026.1825245844379},{"$f":"'Calc Revenue & Tariffs'!Q21","v":4126.8370876990484}]
[{"$f":"Inputs!$A$65","v":1},{"$f":"Inputs!$B$65","v":"Ancillary Services"},{"$f":"Inputs!$C$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$65","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$65","v":"Break & remake LV bonds - Each additional set"},{"$f":"Inputs!$F$65","v":"Per Job"},{"$f":"Inputs!$G$65","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H22","v":934.7733517405652},{"$f":"'Calc Revenue & Tariffs'!I22","v":967.80169406180141},{"$f":"'Calc Revenue & Tariffs'!J22","v":992.91136945907294},{"$f":"'Calc Revenue & Tariffs'!K22","v":1016.752815149575},{"$f":"'Calc Revenue & Tariffs'!L22","v":1047.9679657104152},{"$f":"'Calc Revenue & Tariffs'!M22","v":1090.5092658672788},{"$f":"'Calc Revenue & Tariffs'!N22","v":1117.7719975139607},{"$f":"'Calc Revenue & Tariffs'!O22","v":1145.7162974518096},{"$f":"'Calc Revenue & Tariffs'!P22","v":1174.3592048881048},{"$f":"'Calc Revenue & Tariffs'!Q22","v":1203.7181850103073}]
[{"$f":"Inputs!$A$66","v":1},{"$f":"Inputs!$B$66","v":"Ancillary Services"},{"$f":"Inputs!$C$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$66","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$66","v":"Break & remake LV bonds - One set"},{"$f":"Inputs!$F$66","v":"Per Job"},{"$f":"Inputs!$G$66","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H23","v":1983.9883677096927},{"$f":"'Calc Revenue & Tariffs'!I23","v":2054.0886191214945},{"$f":"'Calc Revenue & Tariffs'!J23","v":2107.3820766343688},{"$f":"'Calc Revenue & Tariffs'!K23","v":2157.9838089486916},{"$f":"'Calc Revenue & Tariffs'!L23","v":2224.2356928879349},{"$f":"'Calc Revenue & Tariffs'!M23","v":2314.5265045604187},{"$f":"'Calc Revenue & Tariffs'!N23","v":2372.3896671744292},{"$f":"'Calc Revenue & Tariffs'!O23","v":2431.6994088537899},{"$f":"'Calc Revenue & Tariffs'!P23","v":2492.4918940751345},{"$f":"'Calc Revenue & Tariffs'!Q23","v":2554.8041914270125}]
[{"$f":"Inputs!$A$67","v":1},{"$f":"Inputs!$B$67","v":"Ancillary Services"},{"$f":"Inputs!$C$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$67","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$67","v":"Connect & disconnect generator to a padmount / indoor substation - Each additional gen"},{"$f":"Inputs!$F$67","v":"Per Job"},{"$f":"Inputs!$G$67","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H24","v":858.37428965083109},{"$f":"'Calc Revenue & Tariffs'!I24","v":888.7032242803283},{"$f":"'Calc Revenue & Tariffs'!J24","v":911.76068493896059},{"$f":"'Calc Revenue & Tariffs'!K24","v":933.65356835367027},{"$f":"'Calc Revenue & Tariffs'!L24","v":962.31750345527905},{"$f":"'Calc Revenue & Tariffs'!M24","v":1001.3819015096058},{"$f":"'Calc Revenue & Tariffs'!N24","v":1026.4164490473458},{"$f":"'Calc Revenue & Tariffs'!O24","v":1052.0768602735293},{"$f":"'Calc Revenue & Tariffs'!P24","v":1078.3787817803675},{"$f":"'Calc Revenue & Tariffs'!Q24","v":1105.3382513248766}]
[{"$f":"Inputs!$A$68","v":1},{"$f":"Inputs!$B$68","v":"Ancillary Services"},{"$f":"Inputs!$C$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$68","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$68","v":"Connect & disconnect generator to a padmount / indoor substation - One generator"},{"$f":"Inputs!$F$68","v":"Per Job"},{"$f":"Inputs!$G$68","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H25","v":1907.5893056199586},{"$f":"'Calc Revenue & Tariffs'!I25","v":1974.9901493400214},{"$f":"'Calc Revenue & Tariffs'!J25","v":2026.2313921142566},{"$f":"'Calc Revenue & Tariffs'!K25","v":2074.8845621527871},{"$f":"'Calc Revenue & Tariffs'!L25","v":2138.5852306327997},{"$f":"'Calc Revenue & Tariffs'!M25","v":2225.3991402027468},{"$f":"'Calc Revenue & Tariffs'!N25","v":2281.0341187078152},{"$f":"'Calc Revenue & Tariffs'!O25","v":2338.0599716755105},{"$f":"'Calc Revenue & Tariffs'!P25","v":2396.5114709673981},{"$f":"'Calc Revenue & Tariffs'!Q25","v":2456.424257741583}]
[{"$f":"Inputs!$A$69","v":1},{"$f":"Inputs!$B$69","v":"Ancillary Services"},{"$f":"Inputs!$C$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$69","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$69","v":"Connect & disconnect generator to LV OH mains - Each additional generator"},{"$f":"Inputs!$F$69","v":"Per Job"},{"$f":"Inputs!$G$69","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H26","v":858.37428965083109},{"$f":"'Calc Revenue & Tariffs'!I26","v":888.7032242803283},{"$f":"'Calc Revenue & Tariffs'!J26","v":911.76068493896059},{"$f":"'Calc Revenue & Tariffs'!K26","v":933.65356835367027},{"$f":"'Calc Revenue & Tariffs'!L26","v":962.31750345527905},{"$f":"'Calc Revenue & Tariffs'!M26","v":1001.3819015096058},{"$f":"'Calc Revenue & Tariffs'!N26","v":1026.4164490473458},{"$f":"'Calc Revenue & Tariffs'!O26","v":1052.0768602735293},{"$f":"'Calc Revenue & Tariffs'!P26","v":1078.3787817803675},{"$f":"'Calc Revenue & Tariffs'!Q26","v":1105.3382513248766}]
[{"$f":"Inputs!$A$70","v":1},{"$f":"Inputs!$B$70","v":"Ancillary Services"},{"$f":"Inputs!$C$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$70","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$70","v":"Connect & disconnect generator to LV OH mains - One generator"},{"$f":"Inputs!$F$70","v":"Per Job"},{"$f":"Inputs!$G$70","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H27","v":1907.5893056199586},{"$f":"'Calc Revenue & Tariffs'!I27","v":1974.9901493400214},{"$f":"'Calc Revenue & Tariffs'!J27","v":2026.2313921142566},{"$f":"'Calc Revenue & Tariffs'!K27","v":2074.8845621527871},{"$f":"'Calc Revenue & Tariffs'!L27","v":2138.5852306327997},{"$f":"'Calc Revenue & Tariffs'!M27","v":2225.3991402027468},{"$f":"'Calc Revenue & Tariffs'!N27","v":2281.0341187078152},{"$f":"'Calc Revenue & Tariffs'!O27","v":2338.0599716755105},{"$f":"'Calc Revenue & Tariffs'!P27","v":2396.5114709673981},{"$f":"'Calc Revenue & Tariffs'!Q27","v":2456.424257741583}]
[{"$f":"Inputs!$A$71","v":1},{"$f":"Inputs!$B$71","v":"Ancillary Services"},{"$f":"Inputs!$C$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$71","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$71","v":"Install & remove HV live line links - Each additional set"},{"$f":"Inputs!$F$71","v":"Per Job"},{"$f":"Inputs!$G$71","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H28","v":2647.7865681184098},{"$f":"'Calc Revenue & Tariffs'!I28","v":2741.3407981384985},{"$f":"'Calc Revenue & Tariffs'!J28","v":2812.4650563588602},{"$f":"'Calc Revenue & Tariffs'!K28","v":2879.9969982421972},{"$f":"'Calc Revenue & Tariffs'!L28","v":2968.4152829770887},{"$f":"'Calc Revenue & Tariffs'!M28","v":3088.9153838153279},{"$f":"'Calc Revenue & Tariffs'!N28","v":3166.1382684107107},{"$f":"'Calc Revenue & Tariffs'!O28","v":3245.2917251209783},{"$f":"'Calc Revenue & Tariffs'!P28","v":3326.4240182490025},{"$f":"'Calc Revenue & Tariffs'!Q28","v":3409.5846187052275}]
[{"$f":"Inputs!$A$72","v":1},{"$f":"Inputs!$B$72","v":"Ancillary Services"},{"$f":"Inputs!$C$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$72","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$72","v":"Install & remove HV live line links - One set"},{"$f":"Inputs!$F$72","v":"Per Job"},{"$f":"Inputs!$G$72","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H29","v":4135.8224513217147},{"$f":"'Calc Revenue & Tariffs'!I29","v":4281.9534460144459},{"$f":"'Calc Revenue & Tariffs'!J29","v":4393.0489956041583},{"$f":"'Calc Revenue & Tariffs'!K29","v":4498.5333744379614},{"$f":"'Calc Revenue & Tariffs'!L29","v":4636.6420617154954},{"$f":"'Calc Revenue & Tariffs'!M29","v":4824.8623013806109},{"$f":"'Calc Revenue & Tariffs'!N29","v":4945.4838589151259},{"$f":"'Calc Revenue & Tariffs'!O29","v":5069.1209553880035},{"$f":"'Calc Revenue & Tariffs'!P29","v":5195.8489792727032},{"$f":"'Calc Revenue & Tariffs'!Q29","v":5325.7452037545199}]
[{"$f":"Inputs!$A$73","v":1},{"$f":"Inputs!$B$73","v":"Ancillary Services"},{"$f":"Inputs!$C$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$73","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$73","v":"Install & remove LV live line links - Each additional set"},{"$f":"Inputs!$F$73","v":"Per Job"},{"$f":"Inputs!$G$73","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H30","v":908.4661725380887},{"$f":"'Calc Revenue & Tariffs'!I30","v":940.56500342365155},{"$f":"'Calc Revenue & Tariffs'!J30","v":964.96802118122673},{"$f":"'Calc Revenue & Tariffs'!K30","v":988.13850082091199},{"$f":"'Calc Revenue & Tariffs'!L30","v":1018.475168316197},{"$f":"'Calc Revenue & Tariffs'!M30","v":1059.8192353633992},{"$f":"'Calc Revenue & Tariffs'!N30","v":1086.3147162474841},{"$f":"'Calc Revenue & Tariffs'!O30","v":1113.4725841536711},{"$f":"'Calc Revenue & Tariffs'!P30","v":1141.3093987575128},{"$f":"'Calc Revenue & Tariffs'!Q30","v":1169.8421337264506}]
[{"$f":"Inputs!$A$74","v":1},{"$f":"Inputs!$B$74","v":"Ancillary Services"},{"$f":"Inputs!$C$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$74","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$E$74","v":"Install & remove LV live line links - One set"},{"$f":"Inputs!$F$74","v":"Per Job"},{"$f":"Inputs!$G$74","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H31","v":1957.6811885072163},{"$f":"'Calc Revenue & Tariffs'!I31","v":2026.8519284833449},{"$f":"'Calc Revenue & Tariffs'!J31","v":2079.4387283565229},{"$f":"'Calc Revenue & Tariffs'!K31","v":2129.3694946200289},{"$f":"'Calc Revenue & Tariffs'!L31","v":2194.7428954937172},{"$f":"'Calc Revenue & Tariffs'!M31","v":2283.8364740565398},{"$f":"'Calc Revenue & Tariffs'!N31","v":2340.9323859079532},{"$f":"'Calc Revenue & Tariffs'!O31","v":2399.4556955556518},{"$f":"'Calc Revenue & Tariffs'!P31","v":2459.4420879445429},{"$f":"'Calc Revenue & Tariffs'!Q31","v":2520.9281401431563}]
[{"$f":"Inputs!$A$75","v":1},{"$f":"Inputs!$B$75","v":"Ancillary Services"},{"$f":"Inputs!$C$75","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$75","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$75","v":"Normal Time - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$75","v":"Per Job"},{"$f":"Inputs!$G$75","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H32","v":143.06238160847184},{"$f":"'Calc Revenue & Tariffs'!I32","v":148.11720404672135},{"$f":"'Calc Revenue & Tariffs'!J32","v":151.9601141564934},{"$f":"'Calc Revenue & Tariffs'!K32","v":155.608928058945},{"$f":"'Calc Revenue & Tariffs'!L32","v":160.38625057587979},{"$f":"'Calc Revenue & Tariffs'!M32","v":166.89698358493422},{"$f":"'Calc Revenue & Tariffs'!N32","v":171.06940817455757},{"$f":"'Calc Revenue & Tariffs'!O32","v":175.34614337892148},{"$f":"'Calc Revenue & Tariffs'!P32","v":179.72979696339451},{"$f":"'Calc Revenue & Tariffs'!Q32","v":184.22304188747935}]
[{"$f":"Inputs!$A$76","v":1},{"$f":"Inputs!$B$76","v":"Ancillary Services"},{"$f":"Inputs!$C$76","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$76","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$76","v":"Normal Time - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$76","v":"Per Job"},{"$f":"Inputs!$G$76","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H33","v":295.75848562570548},{"$f":"'Calc Revenue & Tariffs'!I33","v":306.20851876953355},{"$f":"'Calc Revenue & Tariffs'!J33","v":314.15311791350996},{"$f":"'Calc Revenue & Tariffs'!K33","v":321.69645433770381},{"$f":"'Calc Revenue & Tariffs'!L33","v":331.57280098500826},{"$f":"'Calc Revenue & Tariffs'!M33","v":345.03269528720966},{"$f":"'Calc Revenue & Tariffs'!N33","v":353.65851266938989},{"$f":"'Calc Revenue & Tariffs'!O33","v":362.49997548612458},{"$f":"'Calc Revenue & Tariffs'!P33","v":371.56247487327767},{"$f":"'Calc Revenue & Tariffs'!Q33","v":380.85153674510957}]
[{"$f":"Inputs!$A$77","v":1},{"$f":"Inputs!$B$77","v":"Ancillary Services"},{"$f":"Inputs!$C$77","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$77","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$77","v":"Normal Time - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$77","v":"Per Job"},{"$f":"Inputs!$G$77","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H34","v":286.12476321694368},{"$f":"'Calc Revenue & Tariffs'!I34","v":296.23440809344271},{"$f":"'Calc Revenue & Tariffs'!J34","v":303.92022831298681},{"$f":"'Calc Revenue & Tariffs'!K34","v":311.21785611788999},{"$f":"'Calc Revenue & Tariffs'!L34","v":320.77250115175957},{"$f":"'Calc Revenue & Tariffs'!M34","v":333.79396716986844},{"$f":"'Calc Revenue & Tariffs'!N34","v":342.13881634911513},{"$f":"'Calc Revenue & Tariffs'!O34","v":350.69228675784296},{"$f":"'Calc Revenue & Tariffs'!P34","v":359.45959392678901},{"$f":"'Calc Revenue & Tariffs'!Q34","v":368.44608377495871}]
[{"$f":"Inputs!$A$78","v":1},{"$f":"Inputs!$B$78","v":"Ancillary Services"},{"$f":"Inputs!$C$78","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$78","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$78","v":"Normal Time - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$78","v":"Per Job"},{"$f":"Inputs!$G$78","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H35","v":591.51697125141095},{"$f":"'Calc Revenue & Tariffs'!I35","v":612.41703753906711},{"$f":"'Calc Revenue & Tariffs'!J35","v":628.30623582701992},{"$f":"'Calc Revenue & Tariffs'!K35","v":643.39290867540763},{"$f":"'Calc Revenue & Tariffs'!L35","v":663.14560197001651},{"$f":"'Calc Revenue & Tariffs'!M35","v":690.06539057441933},{"$f":"'Calc Revenue & Tariffs'!N35","v":707.31702533877979},{"$f":"'Calc Revenue & Tariffs'!O35","v":724.99995097224917},{"$f":"'Calc Revenue & Tariffs'!P35","v":743.12494974655533},{"$f":"'Calc Revenue & Tariffs'!Q35","v":761.70307349021914}]
[{"$f":"Inputs!$A$79","v":1},{"$f":"Inputs!$B$79","v":"Ancillary Services"},{"$f":"Inputs!$C$79","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$79","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$79","v":"Overtime - 1 x Visit - Open / Close - 1 hour - Per Job"},{"$f":"Inputs!$F$79","v":"Per Job"},{"$f":"Inputs!$G$79","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H36","v":250.35916781482572},{"$f":"'Calc Revenue & Tariffs'!I36","v":259.20510708176238},{"$f":"'Calc Revenue & Tariffs'!J36","v":265.93019977386348},{"$f":"'Calc Revenue & Tariffs'!K36","v":272.31562410315382},{"$f":"'Calc Revenue & Tariffs'!L36","v":280.67593850778974},{"$f":"'Calc Revenue & Tariffs'!M36","v":292.06972127363503},{"$f":"'Calc Revenue & Tariffs'!N36","v":299.37146430547585},{"$f":"'Calc Revenue & Tariffs'!O36","v":306.85575091311273},{"$f":"'Calc Revenue & Tariffs'!P36","v":314.52714468594053},{"$f":"'Calc Revenue & Tariffs'!Q36","v":322.39032330308902}]
[{"$f":"Inputs!$A$80","v":1},{"$f":"Inputs!$B$80","v":"Ancillary Services"},{"$f":"Inputs!$C$80","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$80","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$80","v":"Overtime - 1 x Visit - Open / Isolate & CSO to close - 1 hour - Per Job"},{"$f":"Inputs!$F$80","v":"Per Job"},{"$f":"Inputs!$G$80","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H37","v":517.57734984498461},{"$f":"'Calc Revenue & Tariffs'!I37","v":535.86490784668376},{"$f":"'Calc Revenue & Tariffs'!J37","v":549.76795634864254},{"$f":"'Calc Revenue & Tariffs'!K37","v":562.96879509098187},{"$f":"'Calc Revenue & Tariffs'!L37","v":580.25240172376471},{"$f":"'Calc Revenue & Tariffs'!M37","v":603.80721675261725},{"$f":"'Calc Revenue & Tariffs'!N37","v":618.90239717143265},{"$f":"'Calc Revenue & Tariffs'!O37","v":634.37495710071846},{"$f":"'Calc Revenue & Tariffs'!P37","v":650.2343310282364},{"$f":"'Calc Revenue & Tariffs'!Q37","v":666.4901893039422}]
[{"$f":"Inputs!$A$81","v":1},{"$f":"Inputs!$B$81","v":"Ancillary Services"},{"$f":"Inputs!$C$81","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$81","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$81","v":"Overtime - 2 x Visit - Open / Close & no isolation - 2 hours - Per Job"},{"$f":"Inputs!$F$81","v":"Per Job"},{"$f":"Inputs!$G$81","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H38","v":500.71833562965145},{"$f":"'Calc Revenue & Tariffs'!I38","v":518.41021416352476},{"$f":"'Calc Revenue & Tariffs'!J38","v":531.86039954772696},{"$f":"'Calc Revenue & Tariffs'!K38","v":544.63124820630765},{"$f":"'Calc Revenue & Tariffs'!L38","v":561.35187701557948},{"$f":"'Calc Revenue & Tariffs'!M38","v":584.13944254727005},{"$f":"'Calc Revenue & Tariffs'!N38","v":598.74292861095171},{"$f":"'Calc Revenue & Tariffs'!O38","v":613.71150182622546},{"$f":"'Calc Revenue & Tariffs'!P38","v":629.05428937188105},{"$f":"'Calc Revenue & Tariffs'!Q38","v":644.78064660617804}]
[{"$f":"Inputs!$A$82","v":1},{"$f":"Inputs!$B$82","v":"Ancillary Services"},{"$f":"Inputs!$C$82","v":"Access permits, oversight and facilitation"},{"$f":"Inputs!$D$82","v":"Provision of Access Fee (Standby)"},{"$f":"Inputs!$E$82","v":"Overtime - 2 x Visit - Open / Isolate / Close - 2 hours - Per Job"},{"$f":"Inputs!$F$82","v":"Per Job"},{"$f":"Inputs!$G$82","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H39","v":1035.1546996899692},{"$f":"'Calc Revenue & Tariffs'!I39","v":1071.7298156933675},{"$f":"'Calc Revenue & Tariffs'!J39","v":1099.5359126972851},{"$f":"'Calc Revenue & Tariffs'!K39","v":1125.9375901819637},{"$f":"'Calc Revenue & Tariffs'!L39","v":1160.5048034475294},{"$f":"'Calc Revenue & Tariffs'!M39","v":1207.6144335052345},{"$f":"'Calc Revenue & Tariffs'!N39","v":1237.8047943428653},{"$f":"'Calc Revenue & Tariffs'!O39","v":1268.7499142014369},{"$f":"'Calc Revenue & Tariffs'!P39","v":1300.4686620564728},{"$f":"'Calc Revenue & Tariffs'!Q39","v":1332.9803786078844}]
[{"$f":"Inputs!$A$83","v":0},{"$f":"Inputs!$B$83","v":"Ancillary Services"},{"$f":"Inputs!$C$83","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$83","v":"Authorisation"},{"$f":"Inputs!$E$83","v":"Authorisation - New"},{"$f":"Inputs!$F$83","v":"Per Authorisation"},{"$f":"Inputs!$G$83","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H40","v":419.61341163649831},{"$f":"'Calc Revenue & Tariffs'!I40","v":434.43961028273276},{"$f":"'Calc Revenue & Tariffs'!J40","v":445.71117310479576},{"$f":"'Calc Revenue & Tariffs'!K40","v":456.41343622120775},{"$f":"'Calc Revenue & Tariffs'!L40","v":470.42570539553952},{"$f":"'Calc Revenue & Tariffs'!M40","v":489.52220623291913},{"$f":"'Calc Revenue & Tariffs'!N40","v":501.76026138874209},{"$f":"'Calc Revenue & Tariffs'!O40","v":514.30426792346066},{"$f":"'Calc Revenue & Tariffs'!P40","v":527.1618746215471},{"$f":"'Calc Revenue & Tariffs'!Q40","v":540.34092148708578}]
[{"$f":"Inputs!$A$84","v":0},{"$f":"Inputs!$B$84","v":"Ancillary Services"},{"$f":"Inputs!$C$84","v":"Authorisation of ASPs "},{"$f":"Inputs!$D$84","v":"Authorisation"},{"$f":"Inputs!$E$84","v":"Authorisation - Renewal"},{"$f":"Inputs!$F$84","v":"Per Authorisation"},{"$f":"Inputs!$G$84","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H41","v":376.69469715395678},{"$f":"'Calc Revenue & Tariffs'!I41","v":390.00444906871644},{"$f":"'Calc Revenue & Tariffs'!J41","v":400.12313885784783},{"$f":"'Calc Revenue & Tariffs'!K41","v":409.73075780352428},{"$f":"'Calc Revenue & Tariffs'!L41","v":422.30983022277564},{"$f":"'Calc Revenue & Tariffs'!M41","v":439.45311115743891},{"$f":"'Calc Revenue & Tariffs'!N41","v":450.43943893637487},{"$f":"'Calc Revenue & Tariffs'!O41","v":461.7004249097842},{"$f":"'Calc Revenue & Tariffs'!P41","v":473.24293553252875},{"$f":"'Calc Revenue & Tariffs'!Q41","v":485.07400892084195}]
[{"$f":"Inputs!$A$85","v":1},{"$f":"Inputs!$B$85","v":"Ancillary Services"},{"$f":"Inputs!$C$85","v":"Connection application related services"},{"$f":"Inputs!$D$85","v":"Administration Fee"},{"$f":"Inputs!$E$85","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$85","v":"Per Hour"},{"$f":"Inputs!$G$85","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H42","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I42","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J42","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K42","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L42","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M42","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N42","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O42","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P42","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q42","v":114.68356619003283}]
[{"$f":"Inputs!$A$86","v":1},{"$f":"Inputs!$B$86","v":"Ancillary Services"},{"$f":"Inputs!$C$86","v":"Connection application related services"},{"$f":"Inputs!$D$86","v":"Administration Fee"},{"$f":"Inputs!$E$86","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$86","v":"Per Job"},{"$f":"Inputs!$G$86","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H43","v":712.48},{"$f":"'Calc Revenue & Tariffs'!I43","v":737.65405239806762},{"$f":"'Calc Revenue & Tariffs'!J43","v":756.79253285831635},{"$f":"'Calc Revenue & Tariffs'!K43","v":774.96437440037528},{"$f":"'Calc Revenue & Tariffs'!L43","v":798.75642027992012},{"$f":"'Calc Revenue & Tariffs'!M43","v":831.18120590236515},{"$f":"'Calc Revenue & Tariffs'!N43","v":851.96073604992421},{"$f":"'Calc Revenue & Tariffs'!O43","v":873.25975445117228},{"$f":"'Calc Revenue & Tariffs'!P43","v":895.09124831245151},{"$f":"'Calc Revenue & Tariffs'!Q43","v":917.46852952026268}]
[{"$f":"Inputs!$A$87","v":1},{"$f":"Inputs!$B$87","v":"Ancillary Services"},{"$f":"Inputs!$C$87","v":"Connection application related services"},{"$f":"Inputs!$D$87","v":"Administration Fee"},{"$f":"Inputs!$E$87","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$87","v":"Per Job"},{"$f":"Inputs!$G$87","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H44","v":356.24},{"$f":"'Calc Revenue & Tariffs'!I44","v":368.82702619903381},{"$f":"'Calc Revenue & Tariffs'!J44","v":378.39626642915817},{"$f":"'Calc Revenue & Tariffs'!K44","v":387.48218720018764},{"$f":"'Calc Revenue & Tariffs'!L44","v":399.37821013996006},{"$f":"'Calc Revenue & Tariffs'!M44","v":415.59060295118257},{"$f":"'Calc Revenue & Tariffs'!N44","v":425.9803680249621},{"$f":"'Calc Revenue & Tariffs'!O44","v":436.62987722558614},{"$f":"'Calc Revenue & Tariffs'!P44","v":447.54562415622576},{"$f":"'Calc Revenue & Tariffs'!Q44","v":458.73426476013134}]
[{"$f":"Inputs!$A$88","v":1},{"$f":"Inputs!$B$88","v":"Ancillary Services"},{"$f":"Inputs!$C$88","v":"Connection application related services"},{"$f":"Inputs!$D$88","v":"Administration Fee"},{"$f":"Inputs!$E$88","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$88","v":"Per Job"},{"$f":"Inputs!$G$88","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H45","v":534.36},{"$f":"'Calc Revenue & Tariffs'!I45","v":553.24053929855074},{"$f":"'Calc Revenue & Tariffs'!J45","v":567.59439964373735},{"$f":"'Calc Revenue & Tariffs'!K45","v":581.2232808002816},{"$f":"'Calc Revenue & Tariffs'!L45","v":599.06731520994015},{"$f":"'Calc Revenue & Tariffs'!M45","v":623.38590442677389},{"$f":"'Calc Revenue & Tariffs'!N45","v":638.97055203744321},{"$f":"'Calc Revenue & Tariffs'!O45","v":654.94481583837921},{"$f":"'Calc Revenue & Tariffs'!P45","v":671.31843623433861},{"$f":"'Calc Revenue & Tariffs'!Q45","v":688.10139714019704}]
[{"$f":"Inputs!$A$89","v":1},{"$f":"Inputs!$B$89","v":"Ancillary Services"},{"$f":"Inputs!$C$89","v":"Connection application related services"},{"$f":"Inputs!$D$89","v":"Administration Fee"},{"$f":"Inputs!$E$89","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$89","v":"Per Hour"},{"$f":"Inputs!$G$89","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H46","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I46","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J46","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K46","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L46","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M46","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N46","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O46","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P46","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q46","v":114.68356619003283}]
[{"$f":"Inputs!$A$90","v":1},{"$f":"Inputs!$B$90","v":"Ancillary Services"},{"$f":"Inputs!$C$90","v":"Connection application related services"},{"$f":"Inputs!$D$90","v":"Administration Fee"},{"$f":"Inputs!$E$90","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$90","v":"Per Hour"},{"$f":"Inputs!$G$90","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H47","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I47","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J47","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K47","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L47","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M47","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N47","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O47","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P47","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q47","v":114.68356619003283}]
[{"$f":"Inputs!$A$91","v":1},{"$f":"Inputs!$B$91","v":"Ancillary Services"},{"$f":"Inputs!$C$91","v":"Connection application related services"},{"$f":"Inputs!$D$91","v":"Administration Fee"},{"$f":"Inputs!$E$91","v":"Other - Asset Relocation - Per Hour"},{"$f":"Inputs!$F$91","v":"Per Hour"},{"$f":"Inputs!$G$91","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H48","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I48","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J48","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K48","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L48","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M48","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N48","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O48","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P48","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q48","v":114.68356619003283}]
[{"$f":"Inputs!$A$92","v":1},{"$f":"Inputs!$B$92","v":"Ancillary Services"},{"$f":"Inputs!$C$92","v":"Connection application related services"},{"$f":"Inputs!$D$92","v":"Administration Fee"},{"$f":"Inputs!$E$92","v":"Other - Public Lighting - Per Hour"},{"$f":"Inputs!$F$92","v":"Per Hour"},{"$f":"Inputs!$G$92","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H49","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I49","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J49","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K49","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L49","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M49","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N49","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O49","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P49","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q49","v":114.68356619003283}]
[{"$f":"Inputs!$A$93","v":1},{"$f":"Inputs!$B$93","v":"Ancillary Services"},{"$f":"Inputs!$C$93","v":"Connection application related services"},{"$f":"Inputs!$D$93","v":"Administration Fee"},{"$f":"Inputs!$E$93","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$93","v":"Per Hour"},{"$f":"Inputs!$G$93","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H50","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I50","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J50","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K50","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L50","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M50","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N50","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O50","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P50","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q50","v":114.68356619003283}]
[{"$f":"Inputs!$A$94","v":1},{"$f":"Inputs!$B$94","v":"Ancillary Services"},{"$f":"Inputs!$C$94","v":"Connection application related services"},{"$f":"Inputs!$D$94","v":"Administration Fee"},{"$f":"Inputs!$E$94","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$94","v":"Per Job"},{"$f":"Inputs!$G$94","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H51","v":801.54},{"$f":"'Calc Revenue & Tariffs'!I51","v":829.86080894782606},{"$f":"'Calc Revenue & Tariffs'!J51","v":851.39159946560596},{"$f":"'Calc Revenue & Tariffs'!K51","v":871.83492120042229},{"$f":"'Calc Revenue & Tariffs'!L51","v":898.60097281491016},{"$f":"'Calc Revenue & Tariffs'!M51","v":935.07885664016078},{"$f":"'Calc Revenue & Tariffs'!N51","v":958.45582805616471},{"$f":"'Calc Revenue & Tariffs'!O51","v":982.41722375756876},{"$f":"'Calc Revenue & Tariffs'!P51","v":1006.9776543515079},{"$f":"'Calc Revenue & Tariffs'!Q51","v":1032.1520957102955}]
[{"$f":"Inputs!$A$95","v":1},{"$f":"Inputs!$B$95","v":"Ancillary Services"},{"$f":"Inputs!$C$95","v":"Connection application related services"},{"$f":"Inputs!$D$95","v":"Administration Fee"},{"$f":"Inputs!$E$95","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$95","v":"Per Job"},{"$f":"Inputs!$G$95","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H52","v":356.24},{"$f":"'Calc Revenue & Tariffs'!I52","v":368.82702619903381},{"$f":"'Calc Revenue & Tariffs'!J52","v":378.39626642915817},{"$f":"'Calc Revenue & Tariffs'!K52","v":387.48218720018764},{"$f":"'Calc Revenue & Tariffs'!L52","v":399.37821013996006},{"$f":"'Calc Revenue & Tariffs'!M52","v":415.59060295118257},{"$f":"'Calc Revenue & Tariffs'!N52","v":425.9803680249621},{"$f":"'Calc Revenue & Tariffs'!O52","v":436.62987722558614},{"$f":"'Calc Revenue & Tariffs'!P52","v":447.54562415622576},{"$f":"'Calc Revenue & Tariffs'!Q52","v":458.73426476013134}]
[{"$f":"Inputs!$A$96","v":1},{"$f":"Inputs!$B$96","v":"Ancillary Services"},{"$f":"Inputs!$C$96","v":"Connection application related services"},{"$f":"Inputs!$D$96","v":"Administration Fee"},{"$f":"Inputs!$E$96","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$96","v":"Per Job"},{"$f":"Inputs!$G$96","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H53","v":445.3},{"$f":"'Calc Revenue & Tariffs'!I53","v":461.03378274879231},{"$f":"'Calc Revenue & Tariffs'!J53","v":472.99533303644779},{"$f":"'Calc Revenue & Tariffs'!K53","v":484.35273400023465},{"$f":"'Calc Revenue & Tariffs'!L53","v":499.22276267495016},{"$f":"'Calc Revenue & Tariffs'!M53","v":519.48825368897826},{"$f":"'Calc Revenue & Tariffs'!N53","v":532.47546003120272},{"$f":"'Calc Revenue & Tariffs'!O53","v":545.78734653198273},{"$f":"'Calc Revenue & Tariffs'!P53","v":559.43203019528221},{"$f":"'Calc Revenue & Tariffs'!Q53","v":573.41783095016422}]
[{"$f":"Inputs!$A$97","v":1},{"$f":"Inputs!$B$97","v":"Ancillary Services"},{"$f":"Inputs!$C$97","v":"Connection application related services"},{"$f":"Inputs!$D$97","v":"Administration Fee"},{"$f":"Inputs!$E$97","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$97","v":"Per Job"},{"$f":"Inputs!$G$97","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H54","v":445.3},{"$f":"'Calc Revenue & Tariffs'!I54","v":461.03378274879231},{"$f":"'Calc Revenue & Tariffs'!J54","v":472.99533303644779},{"$f":"'Calc Revenue & Tariffs'!K54","v":484.35273400023465},{"$f":"'Calc Revenue & Tariffs'!L54","v":499.22276267495016},{"$f":"'Calc Revenue & Tariffs'!M54","v":519.48825368897826},{"$f":"'Calc Revenue & Tariffs'!N54","v":532.47546003120272},{"$f":"'Calc Revenue & Tariffs'!O54","v":545.78734653198273},{"$f":"'Calc Revenue & Tariffs'!P54","v":559.43203019528221},{"$f":"'Calc Revenue & Tariffs'!Q54","v":573.41783095016422}]
[{"$f":"Inputs!$A$98","v":1},{"$f":"Inputs!$B$98","v":"Ancillary Services"},{"$f":"Inputs!$C$98","v":"Connection application related services"},{"$f":"Inputs!$D$98","v":"Administration Fee"},{"$f":"Inputs!$E$98","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$98","v":"Per Job"},{"$f":"Inputs!$G$98","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H55","v":267.18},{"$f":"'Calc Revenue & Tariffs'!I55","v":276.62026964927537},{"$f":"'Calc Revenue & Tariffs'!J55","v":283.79719982186867},{"$f":"'Calc Revenue & Tariffs'!K55","v":290.6116404001408},{"$f":"'Calc Revenue & Tariffs'!L55","v":299.53365760497007},{"$f":"'Calc Revenue & Tariffs'!M55","v":311.69295221338695},{"$f":"'Calc Revenue & Tariffs'!N55","v":319.48527601872161},{"$f":"'Calc Revenue & Tariffs'!O55","v":327.47240791918961},{"$f":"'Calc Revenue & Tariffs'!P55","v":335.6592181171693},{"$f":"'Calc Revenue & Tariffs'!Q55","v":344.05069857009852}]
[{"$f":"Inputs!$A$99","v":1},{"$f":"Inputs!$B$99","v":"Ancillary Services"},{"$f":"Inputs!$C$99","v":"Connection application related services"},{"$f":"Inputs!$D$99","v":"Administration Fee"},{"$f":"Inputs!$E$99","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$99","v":"Per Job"},{"$f":"Inputs!$G$99","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H56","v":534.36},{"$f":"'Calc Revenue & Tariffs'!I56","v":553.24053929855074},{"$f":"'Calc Revenue & Tariffs'!J56","v":567.59439964373735},{"$f":"'Calc Revenue & Tariffs'!K56","v":581.2232808002816},{"$f":"'Calc Revenue & Tariffs'!L56","v":599.06731520994015},{"$f":"'Calc Revenue & Tariffs'!M56","v":623.38590442677389},{"$f":"'Calc Revenue & Tariffs'!N56","v":638.97055203744321},{"$f":"'Calc Revenue & Tariffs'!O56","v":654.94481583837921},{"$f":"'Calc Revenue & Tariffs'!P56","v":671.31843623433861},{"$f":"'Calc Revenue & Tariffs'!Q56","v":688.10139714019704}]
[{"$f":"Inputs!$A$100","v":1},{"$f":"Inputs!$B$100","v":"Ancillary Services"},{"$f":"Inputs!$C$100","v":"Connection application related services"},{"$f":"Inputs!$D$100","v":"Administration Fee"},{"$f":"Inputs!$E$100","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$100","v":"Per Job"},{"$f":"Inputs!$G$100","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H57","v":356.24},{"$f":"'Calc Revenue & Tariffs'!I57","v":368.82702619903381},{"$f":"'Calc Revenue & Tariffs'!J57","v":378.39626642915817},{"$f":"'Calc Revenue & Tariffs'!K57","v":387.48218720018764},{"$f":"'Calc Revenue & Tariffs'!L57","v":399.37821013996006},{"$f":"'Calc Revenue & Tariffs'!M57","v":415.59060295118257},{"$f":"'Calc Revenue & Tariffs'!N57","v":425.9803680249621},{"$f":"'Calc Revenue & Tariffs'!O57","v":436.62987722558614},{"$f":"'Calc Revenue & Tariffs'!P57","v":447.54562415622576},{"$f":"'Calc Revenue & Tariffs'!Q57","v":458.73426476013134}]
[{"$f":"Inputs!$A$101","v":1},{"$f":"Inputs!$B$101","v":"Ancillary Services"},{"$f":"Inputs!$C$101","v":"Connection application related services"},{"$f":"Inputs!$D$101","v":"Administration Fee"},{"$f":"Inputs!$E$101","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$101","v":"Per Job"},{"$f":"Inputs!$G$101","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H58","v":623.42000000000007},{"$f":"'Calc Revenue & Tariffs'!I58","v":645.4472958483093},{"$f":"'Calc Revenue & Tariffs'!J58","v":662.19346625102696},{"$f":"'Calc Revenue & Tariffs'!K58","v":678.0938276003285},{"$f":"'Calc Revenue & Tariffs'!L58","v":698.9118677449303},{"$f":"'Calc Revenue & Tariffs'!M58","v":727.28355516456963},{"$f":"'Calc Revenue & Tariffs'!N58","v":745.46564404368382},{"$f":"'Calc Revenue & Tariffs'!O58","v":764.10228514477581},{"$f":"'Calc Revenue & Tariffs'!P58","v":783.20484227339512},{"$f":"'Calc Revenue & Tariffs'!Q58","v":802.78496333022997}]
[{"$f":"Inputs!$A$102","v":1},{"$f":"Inputs!$B$102","v":"Ancillary Services"},{"$f":"Inputs!$C$102","v":"Connection application related services"},{"$f":"Inputs!$D$102","v":"Administration Fee"},{"$f":"Inputs!$E$102","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$102","v":"Per Job"},{"$f":"Inputs!$G$102","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H59","v":356.24},{"$f":"'Calc Revenue & Tariffs'!I59","v":368.82702619903381},{"$f":"'Calc Revenue & Tariffs'!J59","v":378.39626642915817},{"$f":"'Calc Revenue & Tariffs'!K59","v":387.48218720018764},{"$f":"'Calc Revenue & Tariffs'!L59","v":399.37821013996006},{"$f":"'Calc Revenue & Tariffs'!M59","v":415.59060295118257},{"$f":"'Calc Revenue & Tariffs'!N59","v":425.9803680249621},{"$f":"'Calc Revenue & Tariffs'!O59","v":436.62987722558614},{"$f":"'Calc Revenue & Tariffs'!P59","v":447.54562415622576},{"$f":"'Calc Revenue & Tariffs'!Q59","v":458.73426476013134}]
[{"$f":"Inputs!$A$103","v":1},{"$f":"Inputs!$B$103","v":"Ancillary Services"},{"$f":"Inputs!$C$103","v":"Connection application related services"},{"$f":"Inputs!$D$103","v":"Administration Fee"},{"$f":"Inputs!$E$103","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$103","v":"Per Job"},{"$f":"Inputs!$G$103","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H60","v":712.48},{"$f":"'Calc Revenue & Tariffs'!I60","v":737.65405239806762},{"$f":"'Calc Revenue & Tariffs'!J60","v":756.79253285831635},{"$f":"'Calc Revenue & Tariffs'!K60","v":774.96437440037528},{"$f":"'Calc Revenue & Tariffs'!L60","v":798.75642027992012},{"$f":"'Calc Revenue & Tariffs'!M60","v":831.18120590236515},{"$f":"'Calc Revenue & Tariffs'!N60","v":851.96073604992421},{"$f":"'Calc Revenue & Tariffs'!O60","v":873.25975445117228},{"$f":"'Calc Revenue & Tariffs'!P60","v":895.09124831245151},{"$f":"'Calc Revenue & Tariffs'!Q60","v":917.46852952026268}]
[{"$f":"Inputs!$A$104","v":1},{"$f":"Inputs!$B$104","v":"Ancillary Services"},{"$f":"Inputs!$C$104","v":"Connection application related services"},{"$f":"Inputs!$D$104","v":"Administration Fee"},{"$f":"Inputs!$E$104","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$104","v":"Per Job"},{"$f":"Inputs!$G$104","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H61","v":445.3},{"$f":"'Calc Revenue & Tariffs'!I61","v":461.03378274879231},{"$f":"'Calc Revenue & Tariffs'!J61","v":472.99533303644779},{"$f":"'Calc Revenue & Tariffs'!K61","v":484.35273400023465},{"$f":"'Calc Revenue & Tariffs'!L61","v":499.22276267495016},{"$f":"'Calc Revenue & Tariffs'!M61","v":519.48825368897826},{"$f":"'Calc Revenue & Tariffs'!N61","v":532.47546003120272},{"$f":"'Calc Revenue & Tariffs'!O61","v":545.78734653198273},{"$f":"'Calc Revenue & Tariffs'!P61","v":559.43203019528221},{"$f":"'Calc Revenue & Tariffs'!Q61","v":573.41783095016422}]
[{"$f":"Inputs!$A$105","v":0},{"$f":"Inputs!$B$105","v":"Ancillary Services"},{"$f":"Inputs!$C$105","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$105","v":"Substation Commission Fee"},{"$f":"Inputs!$E$105","v":"All Other - Asset Relocation - Per Substation"},{"$f":"Inputs!$F$105","v":"Per Substation"},{"$f":"Inputs!$G$105","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H62","v":1668.4022737276155},{"$f":"'Calc Revenue & Tariffs'!I62","v":1727.3519232053191},{"$f":"'Calc Revenue & Tariffs'!J62","v":1772.1681767360435},{"$f":"'Calc Revenue & Tariffs'!K62","v":1814.7208683857586},{"$f":"'Calc Revenue & Tariffs'!L62","v":1870.4342967515574},{"$f":"'Calc Revenue & Tariffs'!M62","v":1946.3628646518744},{"$f":"'Calc Revenue & Tariffs'!N62","v":1995.021936268171},{"$f":"'Calc Revenue & Tariffs'!O62","v":2044.8974846748752},{"$f":"'Calc Revenue & Tariffs'!P62","v":2096.019921791747},{"$f":"'Calc Revenue & Tariffs'!Q62","v":2148.4204198365405}]
[{"$f":"Inputs!$A$106","v":0},{"$f":"Inputs!$B$106","v":"Ancillary Services"},{"$f":"Inputs!$C$106","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$106","v":"Substation Commission Fee"},{"$f":"Inputs!$E$106","v":"All Other - Industrial & Commercial - Per Substation"},{"$f":"Inputs!$F$106","v":"Per Substation"},{"$f":"Inputs!$G$106","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H63","v":1668.4022737276155},{"$f":"'Calc Revenue & Tariffs'!I63","v":1727.3519232053191},{"$f":"'Calc Revenue & Tariffs'!J63","v":1772.1681767360435},{"$f":"'Calc Revenue & Tariffs'!K63","v":1814.7208683857586},{"$f":"'Calc Revenue & Tariffs'!L63","v":1870.4342967515574},{"$f":"'Calc Revenue & Tariffs'!M63","v":1946.3628646518744},{"$f":"'Calc Revenue & Tariffs'!N63","v":1995.021936268171},{"$f":"'Calc Revenue & Tariffs'!O63","v":2044.8974846748752},{"$f":"'Calc Revenue & Tariffs'!P63","v":2096.019921791747},{"$f":"'Calc Revenue & Tariffs'!Q63","v":2148.4204198365405}]
[{"$f":"Inputs!$A$107","v":0},{"$f":"Inputs!$B$107","v":"Ancillary Services"},{"$f":"Inputs!$C$107","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$107","v":"Substation Commission Fee"},{"$f":"Inputs!$E$107","v":"All Other - Non Urban - Per Substation"},{"$f":"Inputs!$F$107","v":"Per Substation"},{"$f":"Inputs!$G$107","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H64","v":1668.4022737276155},{"$f":"'Calc Revenue & Tariffs'!I64","v":1727.3519232053191},{"$f":"'Calc Revenue & Tariffs'!J64","v":1772.1681767360435},{"$f":"'Calc Revenue & Tariffs'!K64","v":1814.7208683857586},{"$f":"'Calc Revenue & Tariffs'!L64","v":1870.4342967515574},{"$f":"'Calc Revenue & Tariffs'!M64","v":1946.3628646518744},{"$f":"'Calc Revenue & Tariffs'!N64","v":1995.021936268171},{"$f":"'Calc Revenue & Tariffs'!O64","v":2044.8974846748752},{"$f":"'Calc Revenue & Tariffs'!P64","v":2096.019921791747},{"$f":"'Calc Revenue & Tariffs'!Q64","v":2148.4204198365405}]
[{"$f":"Inputs!$A$108","v":0},{"$f":"Inputs!$B$108","v":"Ancillary Services"},{"$f":"Inputs!$C$108","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$108","v":"Substation Commission Fee"},{"$f":"Inputs!$E$108","v":"All Other - Public Lighting - Per Substation"},{"$f":"Inputs!$F$108","v":"Per Substation"},{"$f":"Inputs!$G$108","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H65","v":1668.4022737276155},{"$f":"'Calc Revenue & Tariffs'!I65","v":1727.3519232053191},{"$f":"'Calc Revenue & Tariffs'!J65","v":1772.1681767360435},{"$f":"'Calc Revenue & Tariffs'!K65","v":1814.7208683857586},{"$f":"'Calc Revenue & Tariffs'!L65","v":1870.4342967515574},{"$f":"'Calc Revenue & Tariffs'!M65","v":1946.3628646518744},{"$f":"'Calc Revenue & Tariffs'!N65","v":1995.021936268171},{"$f":"'Calc Revenue & Tariffs'!O65","v":2044.8974846748752},{"$f":"'Calc Revenue & Tariffs'!P65","v":2096.019921791747},{"$f":"'Calc Revenue & Tariffs'!Q65","v":2148.4204198365405}]
[{"$f":"Inputs!$A$109","v":0},{"$f":"Inputs!$B$109","v":"Ancillary Services"},{"$f":"Inputs!$C$109","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$109","v":"Substation Commission Fee"},{"$f":"Inputs!$E$109","v":"All Other - URD - Per Substation"},{"$f":"Inputs!$F$109","v":"Per Substation"},{"$f":"Inputs!$G$109","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H66","v":1668.4022737276155},{"$f":"'Calc Revenue & Tariffs'!I66","v":1727.3519232053191},{"$f":"'Calc Revenue & Tariffs'!J66","v":1772.1681767360435},{"$f":"'Calc Revenue & Tariffs'!K66","v":1814.7208683857586},{"$f":"'Calc Revenue & Tariffs'!L66","v":1870.4342967515574},{"$f":"'Calc Revenue & Tariffs'!M66","v":1946.3628646518744},{"$f":"'Calc Revenue & Tariffs'!N66","v":1995.021936268171},{"$f":"'Calc Revenue & Tariffs'!O66","v":2044.8974846748752},{"$f":"'Calc Revenue & Tariffs'!P66","v":2096.019921791747},{"$f":"'Calc Revenue & Tariffs'!Q66","v":2148.4204198365405}]
[{"$f":"Inputs!$A$110","v":0},{"$f":"Inputs!$B$110","v":"Ancillary Services"},{"$f":"Inputs!$C$110","v":"Contestable network commissioning and decommissioning"},{"$f":"Inputs!$D$110","v":"Substation Commission Fee"},{"$f":"Inputs!$E$110","v":"Subdivision - URD - Per Lot"},{"$f":"Inputs!$F$110","v":"Per Lot"},{"$f":"Inputs!$G$110","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H67","v":57.531112887159146},{"$f":"'Calc Revenue & Tariffs'!I67","v":59.563859420873065},{"$f":"'Calc Revenue & Tariffs'!J67","v":61.109247473656666},{"$f":"'Calc Revenue & Tariffs'!K67","v":62.576581668474432},{"$f":"'Calc Revenue & Tariffs'!L67","v":64.497734370743359},{"$f":"'Calc Revenue & Tariffs'!M67","v":67.115960850064639},{"$f":"'Calc Revenue & Tariffs'!N67","v":68.793859871316243},{"$f":"'Calc Revenue & Tariffs'!O67","v":70.51370636809915},{"$f":"'Calc Revenue & Tariffs'!P67","v":72.276549027301627},{"$f":"'Calc Revenue & Tariffs'!Q67","v":74.083462752984161}]
[{"$f":"Inputs!$A$111","v":1},{"$f":"Inputs!$B$111","v":"Ancillary Services"},{"$f":"Inputs!$C$111","v":"Customer initiated asset relocations"},{"$f":"Inputs!$D$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$E$111","v":"Customer initiated Asset Relocations - network safety"},{"$f":"Inputs!$F$111","v":"Per Hour"},{"$f":"Inputs!$G$111","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H68","v":157.92327790551292},{"$f":"'Calc Revenue & Tariffs'!I68","v":163.50318032083402},{"$f":"'Calc Revenue & Tariffs'!J68","v":167.74528054598153},{"$f":"'Calc Revenue & Tariffs'!K68","v":171.77312242491362},{"$f":"'Calc Revenue & Tariffs'!L68","v":177.0466990493467},{"$f":"'Calc Revenue & Tariffs'!M68","v":184.23374771159695},{"$f":"'Calc Revenue & Tariffs'!N68","v":188.83959140438685},{"$f":"'Calc Revenue & Tariffs'!O68","v":193.5605811894965},{"$f":"'Calc Revenue & Tariffs'!P68","v":198.3995957192339},{"$f":"'Calc Revenue & Tariffs'!Q68","v":203.35958561221474}]
[{"$f":"Inputs!$A$112","v":0},{"$f":"Inputs!$B$112","v":"Ancillary Services"},{"$f":"Inputs!$C$112","v":"Design related services"},{"$f":"Inputs!$D$112","v":"Design Certification Fee"},{"$f":"Inputs!$E$112","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$112","v":"Per Hour"},{"$f":"Inputs!$G$112","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H69","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I69","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J69","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K69","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L69","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M69","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N69","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O69","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P69","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q69","v":183.89804724453839}]
[{"$f":"Inputs!$A$113","v":0},{"$f":"Inputs!$B$113","v":"Ancillary Services"},{"$f":"Inputs!$C$113","v":"Design related services"},{"$f":"Inputs!$D$113","v":"Design Certification Fee"},{"$f":"Inputs!$E$113","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$113","v":"Per Hour"},{"$f":"Inputs!$G$113","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H70","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I70","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J70","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K70","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L70","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M70","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N70","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O70","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P70","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q70","v":183.89804724453839}]
[{"$f":"Inputs!$A$114","v":0},{"$f":"Inputs!$B$114","v":"Ancillary Services"},{"$f":"Inputs!$C$114","v":"Design related services"},{"$f":"Inputs!$D$114","v":"Design Certification Fee"},{"$f":"Inputs!$E$114","v":"Connection of Load - Indoor Substation - Per Hour"},{"$f":"Inputs!$F$114","v":"Per Job"},{"$f":"Inputs!$G$114","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H71","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I71","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J71","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K71","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L71","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M71","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N71","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O71","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P71","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q71","v":183.89804724453839}]
[{"$f":"Inputs!$A$115","v":0},{"$f":"Inputs!$B$115","v":"Ancillary Services"},{"$f":"Inputs!$C$115","v":"Design related services"},{"$f":"Inputs!$D$115","v":"Design Certification Fee"},{"$f":"Inputs!$E$115","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$115","v":"Per Hour"},{"$f":"Inputs!$G$115","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H72","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I72","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J72","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K72","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L72","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M72","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N72","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O72","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P72","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q72","v":183.89804724453839}]
[{"$f":"Inputs!$A$116","v":0},{"$f":"Inputs!$B$116","v":"Ancillary Services"},{"$f":"Inputs!$C$116","v":"Design related services"},{"$f":"Inputs!$D$116","v":"Design Certification Fee"},{"$f":"Inputs!$E$116","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$116","v":"Per Hour"},{"$f":"Inputs!$G$116","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H73","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I73","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J73","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K73","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L73","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M73","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N73","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O73","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P73","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q73","v":183.89804724453839}]
[{"$f":"Inputs!$A$117","v":0},{"$f":"Inputs!$B$117","v":"Ancillary Services"},{"$f":"Inputs!$C$117","v":"Design related services"},{"$f":"Inputs!$D$117","v":"Design Certification Fee"},{"$f":"Inputs!$E$117","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$117","v":"Per Hour"},{"$f":"Inputs!$G$117","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H74","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I74","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J74","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K74","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L74","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M74","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N74","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O74","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P74","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q74","v":183.89804724453839}]
[{"$f":"Inputs!$A$118","v":0},{"$f":"Inputs!$B$118","v":"Ancillary Services"},{"$f":"Inputs!$C$118","v":"Design related services"},{"$f":"Inputs!$D$118","v":"Design Certification Fee"},{"$f":"Inputs!$E$118","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$118","v":"Per Hour"},{"$f":"Inputs!$G$118","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H75","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I75","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J75","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K75","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L75","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M75","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N75","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O75","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P75","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q75","v":183.89804724453839}]
[{"$f":"Inputs!$A$119","v":0},{"$f":"Inputs!$B$119","v":"Ancillary Services"},{"$f":"Inputs!$C$119","v":"Design related services"},{"$f":"Inputs!$D$119","v":"Design Certification Fee"},{"$f":"Inputs!$E$119","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$119","v":"Per Hour"},{"$f":"Inputs!$G$119","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H76","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I76","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J76","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K76","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L76","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M76","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N76","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O76","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P76","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q76","v":183.89804724453839}]
[{"$f":"Inputs!$A$120","v":0},{"$f":"Inputs!$B$120","v":"Ancillary Services"},{"$f":"Inputs!$C$120","v":"Design related services"},{"$f":"Inputs!$D$120","v":"Design Certification Fee"},{"$f":"Inputs!$E$120","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$120","v":"Per Hour"},{"$f":"Inputs!$G$120","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H77","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I77","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J77","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K77","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L77","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M77","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N77","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O77","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P77","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q77","v":183.89804724453839}]
[{"$f":"Inputs!$A$121","v":0},{"$f":"Inputs!$B$121","v":"Ancillary Services"},{"$f":"Inputs!$C$121","v":"Design related services"},{"$f":"Inputs!$D$121","v":"Design Certification Fee"},{"$f":"Inputs!$E$121","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$121","v":"Per Hour"},{"$f":"Inputs!$G$121","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H78","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I78","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J78","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K78","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L78","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M78","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N78","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O78","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P78","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q78","v":183.89804724453839}]
[{"$f":"Inputs!$A$122","v":0},{"$f":"Inputs!$B$122","v":"Ancillary Services"},{"$f":"Inputs!$C$122","v":"Design related services"},{"$f":"Inputs!$D$122","v":"Design Certification Fee"},{"$f":"Inputs!$E$122","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$122","v":"Per Hour"},{"$f":"Inputs!$G$122","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H79","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I79","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J79","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K79","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L79","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M79","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N79","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O79","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P79","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q79","v":183.89804724453839}]
[{"$f":"Inputs!$A$123","v":0},{"$f":"Inputs!$B$123","v":"Ancillary Services"},{"$f":"Inputs!$C$123","v":"Design related services"},{"$f":"Inputs!$D$123","v":"Design Certification Fee"},{"$f":"Inputs!$E$123","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$123","v":"Per Hour"},{"$f":"Inputs!$G$123","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H80","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I80","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J80","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K80","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L80","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M80","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N80","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O80","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P80","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q80","v":183.89804724453839}]
[{"$f":"Inputs!$A$124","v":0},{"$f":"Inputs!$B$124","v":"Ancillary Services"},{"$f":"Inputs!$C$124","v":"Design related services"},{"$f":"Inputs!$D$124","v":"Design Certification Fee"},{"$f":"Inputs!$E$124","v":"Connection of Load - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$124","v":"Per Job"},{"$f":"Inputs!$G$124","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H81","v":714.05},{"$f":"'Calc Revenue & Tariffs'!I81","v":739.27952520048302},{"$f":"'Calc Revenue & Tariffs'!J81","v":758.46017865411068},{"$f":"'Calc Revenue & Tariffs'!K81","v":776.67206313242195},{"$f":"'Calc Revenue & Tariffs'!L81","v":800.51653646541229},{"$f":"'Calc Revenue & Tariffs'!M81","v":833.01277239302692},{"$f":"'Calc Revenue & Tariffs'!N81","v":853.83809170285247},{"$f":"'Calc Revenue & Tariffs'!O81","v":875.18404399542374},{"$f":"'Calc Revenue & Tariffs'!P81","v":897.0636450953092},{"$f":"'Calc Revenue & Tariffs'!Q81","v":919.49023622269181}]
[{"$f":"Inputs!$A$125","v":0},{"$f":"Inputs!$B$125","v":"Ancillary Services"},{"$f":"Inputs!$C$125","v":"Design related services"},{"$f":"Inputs!$D$125","v":"Design Certification Fee"},{"$f":"Inputs!$E$125","v":"Connection of Load - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$125","v":"Per Job"},{"$f":"Inputs!$G$125","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H82","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I82","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J82","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K82","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L82","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M82","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N82","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O82","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P82","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q82","v":367.79609448907678}]
[{"$f":"Inputs!$A$126","v":0},{"$f":"Inputs!$B$126","v":"Ancillary Services"},{"$f":"Inputs!$C$126","v":"Design related services"},{"$f":"Inputs!$D$126","v":"Design Certification Fee"},{"$f":"Inputs!$E$126","v":"Connection of Load - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$126","v":"Per Job"},{"$f":"Inputs!$G$126","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H83","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I83","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J83","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K83","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L83","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M83","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N83","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O83","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P83","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q83","v":551.69414173361508}]
[{"$f":"Inputs!$A$127","v":0},{"$f":"Inputs!$B$127","v":"Ancillary Services"},{"$f":"Inputs!$C$127","v":"Design related services"},{"$f":"Inputs!$D$127","v":"Design Certification Fee"},{"$f":"Inputs!$E$127","v":"Connection of Load - Non Urban - Underground - Per Hour"},{"$f":"Inputs!$F$127","v":"Per Hour"},{"$f":"Inputs!$G$127","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H84","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I84","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J84","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K84","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L84","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M84","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N84","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O84","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P84","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q84","v":183.89804724453839}]
[{"$f":"Inputs!$A$128","v":0},{"$f":"Inputs!$B$128","v":"Ancillary Services"},{"$f":"Inputs!$C$128","v":"Design related services"},{"$f":"Inputs!$D$128","v":"Design Certification Fee"},{"$f":"Inputs!$E$128","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$128","v":"Per Hour"},{"$f":"Inputs!$G$128","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H85","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I85","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J85","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K85","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L85","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M85","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N85","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O85","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P85","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q85","v":183.89804724453839}]
[{"$f":"Inputs!$A$129","v":0},{"$f":"Inputs!$B$129","v":"Ancillary Services"},{"$f":"Inputs!$C$129","v":"Design related services"},{"$f":"Inputs!$D$129","v":"Design Certification Fee"},{"$f":"Inputs!$E$129","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$129","v":"Per Hour"},{"$f":"Inputs!$G$129","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H86","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I86","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J86","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K86","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L86","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M86","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N86","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O86","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P86","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q86","v":183.89804724453839}]
[{"$f":"Inputs!$A$130","v":0},{"$f":"Inputs!$B$130","v":"Ancillary Services"},{"$f":"Inputs!$C$130","v":"Design related services"},{"$f":"Inputs!$D$130","v":"Design Certification Fee"},{"$f":"Inputs!$E$130","v":"Subdivision - Industrial & Commercial - Overhead - 11+ poles"},{"$f":"Inputs!$F$130","v":"Per Job"},{"$f":"Inputs!$G$130","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H87","v":714.05},{"$f":"'Calc Revenue & Tariffs'!I87","v":739.27952520048302},{"$f":"'Calc Revenue & Tariffs'!J87","v":758.46017865411068},{"$f":"'Calc Revenue & Tariffs'!K87","v":776.67206313242195},{"$f":"'Calc Revenue & Tariffs'!L87","v":800.51653646541229},{"$f":"'Calc Revenue & Tariffs'!M87","v":833.01277239302692},{"$f":"'Calc Revenue & Tariffs'!N87","v":853.83809170285247},{"$f":"'Calc Revenue & Tariffs'!O87","v":875.18404399542374},{"$f":"'Calc Revenue & Tariffs'!P87","v":897.0636450953092},{"$f":"'Calc Revenue & Tariffs'!Q87","v":919.49023622269181}]
[{"$f":"Inputs!$A$131","v":0},{"$f":"Inputs!$B$131","v":"Ancillary Services"},{"$f":"Inputs!$C$131","v":"Design related services"},{"$f":"Inputs!$D$131","v":"Design Certification Fee"},{"$f":"Inputs!$E$131","v":"Subdivision - Industrial & Commercial - Overhead - 1-5 poles"},{"$f":"Inputs!$F$131","v":"Per Job"},{"$f":"Inputs!$G$131","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H88","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I88","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J88","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K88","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L88","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M88","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N88","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O88","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P88","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q88","v":367.79609448907678}]
[{"$f":"Inputs!$A$132","v":0},{"$f":"Inputs!$B$132","v":"Ancillary Services"},{"$f":"Inputs!$C$132","v":"Design related services"},{"$f":"Inputs!$D$132","v":"Design Certification Fee"},{"$f":"Inputs!$E$132","v":"Subdivision - Industrial & Commercial - Overhead - 6-10 poles"},{"$f":"Inputs!$F$132","v":"Per Job"},{"$f":"Inputs!$G$132","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H89","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I89","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J89","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K89","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L89","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M89","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N89","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O89","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P89","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q89","v":551.69414173361508}]
[{"$f":"Inputs!$A$133","v":0},{"$f":"Inputs!$B$133","v":"Ancillary Services"},{"$f":"Inputs!$C$133","v":"Design related services"},{"$f":"Inputs!$D$133","v":"Design Certification Fee"},{"$f":"Inputs!$E$133","v":"Subdivision - Industrial & Commercial - Underground - 1-10 lots"},{"$f":"Inputs!$F$133","v":"Per Job"},{"$f":"Inputs!$G$133","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H90","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I90","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J90","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K90","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L90","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M90","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N90","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O90","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P90","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q90","v":551.69414173361508}]
[{"$f":"Inputs!$A$134","v":0},{"$f":"Inputs!$B$134","v":"Ancillary Services"},{"$f":"Inputs!$C$134","v":"Design related services"},{"$f":"Inputs!$D$134","v":"Design Certification Fee"},{"$f":"Inputs!$E$134","v":"Subdivision - Industrial & Commercial - Underground - 11-40 lots"},{"$f":"Inputs!$F$134","v":"Per Job"},{"$f":"Inputs!$G$134","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H91","v":571.24},{"$f":"'Calc Revenue & Tariffs'!I91","v":591.42362016038646},{"$f":"'Calc Revenue & Tariffs'!J91","v":606.76814292328856},{"$f":"'Calc Revenue & Tariffs'!K91","v":621.33765050593752},{"$f":"'Calc Revenue & Tariffs'!L91","v":640.41322917232981},{"$f":"'Calc Revenue & Tariffs'!M91","v":666.41021791442154},{"$f":"'Calc Revenue & Tariffs'!N91","v":683.07047336228197},{"$f":"'Calc Revenue & Tariffs'!O91","v":700.14723519633901},{"$f":"'Calc Revenue & Tariffs'!P91","v":717.65091607624743},{"$f":"'Calc Revenue & Tariffs'!Q91","v":735.59218897815356}]
[{"$f":"Inputs!$A$135","v":0},{"$f":"Inputs!$B$135","v":"Ancillary Services"},{"$f":"Inputs!$C$135","v":"Design related services"},{"$f":"Inputs!$D$135","v":"Design Certification Fee"},{"$f":"Inputs!$E$135","v":"Subdivision - Industrial & Commercial - Underground - 41 + lots"},{"$f":"Inputs!$F$135","v":"Per Job"},{"$f":"Inputs!$G$135","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H92","v":856.86},{"$f":"'Calc Revenue & Tariffs'!I92","v":887.13543024057981},{"$f":"'Calc Revenue & Tariffs'!J92","v":910.15221438493302},{"$f":"'Calc Revenue & Tariffs'!K92","v":932.0064757589065},{"$f":"'Calc Revenue & Tariffs'!L92","v":960.61984375849499},{"$f":"'Calc Revenue & Tariffs'!M92","v":999.61532687163253},{"$f":"'Calc Revenue & Tariffs'!N92","v":1024.6057100434232},{"$f":"'Calc Revenue & Tariffs'!O92","v":1050.2208527945086},{"$f":"'Calc Revenue & Tariffs'!P92","v":1076.4763741143711},{"$f":"'Calc Revenue & Tariffs'!Q92","v":1103.3882834672302}]
[{"$f":"Inputs!$A$136","v":0},{"$f":"Inputs!$B$136","v":"Ancillary Services"},{"$f":"Inputs!$C$136","v":"Design related services"},{"$f":"Inputs!$D$136","v":"Design Certification Fee"},{"$f":"Inputs!$E$136","v":"Subdivision - Non Urban - Overhead - 11+ poles"},{"$f":"Inputs!$F$136","v":"Per Job"},{"$f":"Inputs!$G$136","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H93","v":714.05},{"$f":"'Calc Revenue & Tariffs'!I93","v":739.27952520048302},{"$f":"'Calc Revenue & Tariffs'!J93","v":758.46017865411068},{"$f":"'Calc Revenue & Tariffs'!K93","v":776.67206313242195},{"$f":"'Calc Revenue & Tariffs'!L93","v":800.51653646541229},{"$f":"'Calc Revenue & Tariffs'!M93","v":833.01277239302692},{"$f":"'Calc Revenue & Tariffs'!N93","v":853.83809170285247},{"$f":"'Calc Revenue & Tariffs'!O93","v":875.18404399542374},{"$f":"'Calc Revenue & Tariffs'!P93","v":897.0636450953092},{"$f":"'Calc Revenue & Tariffs'!Q93","v":919.49023622269181}]
[{"$f":"Inputs!$A$137","v":0},{"$f":"Inputs!$B$137","v":"Ancillary Services"},{"$f":"Inputs!$C$137","v":"Design related services"},{"$f":"Inputs!$D$137","v":"Design Certification Fee"},{"$f":"Inputs!$E$137","v":"Subdivision - Non Urban - Overhead - 1-5 poles"},{"$f":"Inputs!$F$137","v":"Per Job"},{"$f":"Inputs!$G$137","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H94","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I94","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J94","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K94","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L94","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M94","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N94","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O94","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P94","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q94","v":367.79609448907678}]
[{"$f":"Inputs!$A$138","v":0},{"$f":"Inputs!$B$138","v":"Ancillary Services"},{"$f":"Inputs!$C$138","v":"Design related services"},{"$f":"Inputs!$D$138","v":"Design Certification Fee"},{"$f":"Inputs!$E$138","v":"Subdivision - Non Urban - Overhead - 6-10 poles"},{"$f":"Inputs!$F$138","v":"Per Job"},{"$f":"Inputs!$G$138","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H95","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I95","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J95","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K95","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L95","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M95","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N95","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O95","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P95","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q95","v":551.69414173361508}]
[{"$f":"Inputs!$A$139","v":0},{"$f":"Inputs!$B$139","v":"Ancillary Services"},{"$f":"Inputs!$C$139","v":"Design related services"},{"$f":"Inputs!$D$139","v":"Design Certification Fee"},{"$f":"Inputs!$E$139","v":"Subdivision - Non Urban - Underground - 11-40 lots"},{"$f":"Inputs!$F$139","v":"Per Job"},{"$f":"Inputs!$G$139","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H96","v":571.24},{"$f":"'Calc Revenue & Tariffs'!I96","v":591.42362016038646},{"$f":"'Calc Revenue & Tariffs'!J96","v":606.76814292328856},{"$f":"'Calc Revenue & Tariffs'!K96","v":621.33765050593752},{"$f":"'Calc Revenue & Tariffs'!L96","v":640.41322917232981},{"$f":"'Calc Revenue & Tariffs'!M96","v":666.41021791442154},{"$f":"'Calc Revenue & Tariffs'!N96","v":683.07047336228197},{"$f":"'Calc Revenue & Tariffs'!O96","v":700.14723519633901},{"$f":"'Calc Revenue & Tariffs'!P96","v":717.65091607624743},{"$f":"'Calc Revenue & Tariffs'!Q96","v":735.59218897815356}]
[{"$f":"Inputs!$A$140","v":0},{"$f":"Inputs!$B$140","v":"Ancillary Services"},{"$f":"Inputs!$C$140","v":"Design related services"},{"$f":"Inputs!$D$140","v":"Design Certification Fee"},{"$f":"Inputs!$E$140","v":"Subdivision - Non Urban - Underground - 1-5 lots"},{"$f":"Inputs!$F$140","v":"Per Job"},{"$f":"Inputs!$G$140","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H97","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I97","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J97","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K97","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L97","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M97","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N97","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O97","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P97","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q97","v":183.89804724453839}]
[{"$f":"Inputs!$A$141","v":0},{"$f":"Inputs!$B$141","v":"Ancillary Services"},{"$f":"Inputs!$C$141","v":"Design related services"},{"$f":"Inputs!$D$141","v":"Design Certification Fee"},{"$f":"Inputs!$E$141","v":"Subdivision - Non Urban - Underground - 41+ lots"},{"$f":"Inputs!$F$141","v":"Per Job"},{"$f":"Inputs!$G$141","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H98","v":571.24},{"$f":"'Calc Revenue & Tariffs'!I98","v":591.42362016038646},{"$f":"'Calc Revenue & Tariffs'!J98","v":606.76814292328856},{"$f":"'Calc Revenue & Tariffs'!K98","v":621.33765050593752},{"$f":"'Calc Revenue & Tariffs'!L98","v":640.41322917232981},{"$f":"'Calc Revenue & Tariffs'!M98","v":666.41021791442154},{"$f":"'Calc Revenue & Tariffs'!N98","v":683.07047336228197},{"$f":"'Calc Revenue & Tariffs'!O98","v":700.14723519633901},{"$f":"'Calc Revenue & Tariffs'!P98","v":717.65091607624743},{"$f":"'Calc Revenue & Tariffs'!Q98","v":735.59218897815356}]
[{"$f":"Inputs!$A$142","v":0},{"$f":"Inputs!$B$142","v":"Ancillary Services"},{"$f":"Inputs!$C$142","v":"Design related services"},{"$f":"Inputs!$D$142","v":"Design Certification Fee"},{"$f":"Inputs!$E$142","v":"Subdivision - Non Urban - Underground - 6-10 lots"},{"$f":"Inputs!$F$142","v":"Per Job"},{"$f":"Inputs!$G$142","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H99","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I99","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J99","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K99","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L99","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M99","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N99","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O99","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P99","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q99","v":551.69414173361508}]
[{"$f":"Inputs!$A$143","v":0},{"$f":"Inputs!$B$143","v":"Ancillary Services"},{"$f":"Inputs!$C$143","v":"Design related services"},{"$f":"Inputs!$D$143","v":"Design Certification Fee"},{"$f":"Inputs!$E$143","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$143","v":"Per Job"},{"$f":"Inputs!$G$143","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H100","v":714.05},{"$f":"'Calc Revenue & Tariffs'!I100","v":739.27952520048302},{"$f":"'Calc Revenue & Tariffs'!J100","v":758.46017865411068},{"$f":"'Calc Revenue & Tariffs'!K100","v":776.67206313242195},{"$f":"'Calc Revenue & Tariffs'!L100","v":800.51653646541229},{"$f":"'Calc Revenue & Tariffs'!M100","v":833.01277239302692},{"$f":"'Calc Revenue & Tariffs'!N100","v":853.83809170285247},{"$f":"'Calc Revenue & Tariffs'!O100","v":875.18404399542374},{"$f":"'Calc Revenue & Tariffs'!P100","v":897.0636450953092},{"$f":"'Calc Revenue & Tariffs'!Q100","v":919.49023622269181}]
[{"$f":"Inputs!$A$144","v":0},{"$f":"Inputs!$B$144","v":"Ancillary Services"},{"$f":"Inputs!$C$144","v":"Design related services"},{"$f":"Inputs!$D$144","v":"Design Certification Fee"},{"$f":"Inputs!$E$144","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$144","v":"Per Job"},{"$f":"Inputs!$G$144","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H101","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I101","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J101","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K101","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L101","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M101","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N101","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O101","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P101","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q101","v":367.79609448907678}]
[{"$f":"Inputs!$A$145","v":0},{"$f":"Inputs!$B$145","v":"Ancillary Services"},{"$f":"Inputs!$C$145","v":"Design related services"},{"$f":"Inputs!$D$145","v":"Design Certification Fee"},{"$f":"Inputs!$E$145","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$145","v":"Per Job"},{"$f":"Inputs!$G$145","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H102","v":856.86},{"$f":"'Calc Revenue & Tariffs'!I102","v":887.13543024057981},{"$f":"'Calc Revenue & Tariffs'!J102","v":910.15221438493302},{"$f":"'Calc Revenue & Tariffs'!K102","v":932.0064757589065},{"$f":"'Calc Revenue & Tariffs'!L102","v":960.61984375849499},{"$f":"'Calc Revenue & Tariffs'!M102","v":999.61532687163253},{"$f":"'Calc Revenue & Tariffs'!N102","v":1024.6057100434232},{"$f":"'Calc Revenue & Tariffs'!O102","v":1050.2208527945086},{"$f":"'Calc Revenue & Tariffs'!P102","v":1076.4763741143711},{"$f":"'Calc Revenue & Tariffs'!Q102","v":1103.3882834672302}]
[{"$f":"Inputs!$A$146","v":0},{"$f":"Inputs!$B$146","v":"Ancillary Services"},{"$f":"Inputs!$C$146","v":"Design related services"},{"$f":"Inputs!$D$146","v":"Design Certification Fee"},{"$f":"Inputs!$E$146","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$146","v":"Per Job"},{"$f":"Inputs!$G$146","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H103","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I103","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J103","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K103","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L103","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M103","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N103","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O103","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P103","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q103","v":551.69414173361508}]
[{"$f":"Inputs!$A$147","v":0},{"$f":"Inputs!$B$147","v":"Ancillary Services"},{"$f":"Inputs!$C$147","v":"Design related services"},{"$f":"Inputs!$D$147","v":"Design Information Fee"},{"$f":"Inputs!$E$147","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$147","v":"Per Hour"},{"$f":"Inputs!$G$147","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H104","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I104","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J104","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K104","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L104","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M104","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N104","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O104","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P104","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q104","v":183.89804724453839}]
[{"$f":"Inputs!$A$148","v":0},{"$f":"Inputs!$B$148","v":"Ancillary Services"},{"$f":"Inputs!$C$148","v":"Design related services"},{"$f":"Inputs!$D$148","v":"Design Information Fee"},{"$f":"Inputs!$E$148","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$148","v":"Per Hour"},{"$f":"Inputs!$G$148","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H105","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I105","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J105","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K105","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L105","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M105","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N105","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O105","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P105","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q105","v":183.89804724453839}]
[{"$f":"Inputs!$A$149","v":0},{"$f":"Inputs!$B$149","v":"Ancillary Services"},{"$f":"Inputs!$C$149","v":"Design related services"},{"$f":"Inputs!$D$149","v":"Design Information Fee"},{"$f":"Inputs!$E$149","v":"Connection of Load - Industrial & Commercial - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$149","v":"Per Hour"},{"$f":"Inputs!$G$149","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H106","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I106","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J106","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K106","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L106","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M106","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N106","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O106","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P106","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q106","v":183.89804724453839}]
[{"$f":"Inputs!$A$150","v":0},{"$f":"Inputs!$B$150","v":"Ancillary Services"},{"$f":"Inputs!$C$150","v":"Design related services"},{"$f":"Inputs!$D$150","v":"Design Information Fee"},{"$f":"Inputs!$E$150","v":"Connection of Load - Industrial & Commercial - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$150","v":"Per Hour"},{"$f":"Inputs!$G$150","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H107","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I107","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J107","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K107","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L107","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M107","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N107","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O107","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P107","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q107","v":183.89804724453839}]
[{"$f":"Inputs!$A$151","v":0},{"$f":"Inputs!$B$151","v":"Ancillary Services"},{"$f":"Inputs!$C$151","v":"Design related services"},{"$f":"Inputs!$D$151","v":"Design Information Fee"},{"$f":"Inputs!$E$151","v":"Connection of Load - Industrial & Commercial - > 700A/Phase (LV)"},{"$f":"Inputs!$F$151","v":"Per Hour"},{"$f":"Inputs!$G$151","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H108","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I108","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J108","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K108","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L108","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M108","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N108","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O108","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P108","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q108","v":183.89804724453839}]
[{"$f":"Inputs!$A$152","v":0},{"$f":"Inputs!$B$152","v":"Ancillary Services"},{"$f":"Inputs!$C$152","v":"Design related services"},{"$f":"Inputs!$D$152","v":"Design Information Fee"},{"$f":"Inputs!$E$152","v":"Connection of Load - Industrial & Commercial - HV Customer"},{"$f":"Inputs!$F$152","v":"Per Hour"},{"$f":"Inputs!$G$152","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H109","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I109","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J109","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K109","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L109","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M109","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N109","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O109","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P109","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q109","v":183.89804724453839}]
[{"$f":"Inputs!$A$153","v":0},{"$f":"Inputs!$B$153","v":"Ancillary Services"},{"$f":"Inputs!$C$153","v":"Design related services"},{"$f":"Inputs!$D$153","v":"Design Information Fee"},{"$f":"Inputs!$E$153","v":"Connection of Load - Industrial & Commercial - Transmission"},{"$f":"Inputs!$F$153","v":"Per Hour"},{"$f":"Inputs!$G$153","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H110","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I110","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J110","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K110","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L110","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M110","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N110","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O110","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P110","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q110","v":183.89804724453839}]
[{"$f":"Inputs!$A$154","v":0},{"$f":"Inputs!$B$154","v":"Ancillary Services"},{"$f":"Inputs!$C$154","v":"Design related services"},{"$f":"Inputs!$D$154","v":"Design Information Fee"},{"$f":"Inputs!$E$154","v":"Connection of Load - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$154","v":"Per Hour"},{"$f":"Inputs!$G$154","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H111","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I111","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J111","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K111","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L111","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M111","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N111","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O111","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P111","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q111","v":183.89804724453839}]
[{"$f":"Inputs!$A$155","v":0},{"$f":"Inputs!$B$155","v":"Ancillary Services"},{"$f":"Inputs!$C$155","v":"Design related services"},{"$f":"Inputs!$D$155","v":"Design Information Fee"},{"$f":"Inputs!$E$155","v":"Connection of Load - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$155","v":"Per Hour"},{"$f":"Inputs!$G$155","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H112","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I112","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J112","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K112","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L112","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M112","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N112","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O112","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P112","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q112","v":183.89804724453839}]
[{"$f":"Inputs!$A$156","v":0},{"$f":"Inputs!$B$156","v":"Ancillary Services"},{"$f":"Inputs!$C$156","v":"Design related services"},{"$f":"Inputs!$D$156","v":"Design Information Fee"},{"$f":"Inputs!$E$156","v":"Connection of Load - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$156","v":"Per Hour"},{"$f":"Inputs!$G$156","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H113","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I113","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J113","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K113","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L113","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M113","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N113","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O113","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P113","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q113","v":183.89804724453839}]
[{"$f":"Inputs!$A$157","v":0},{"$f":"Inputs!$B$157","v":"Ancillary Services"},{"$f":"Inputs!$C$157","v":"Design related services"},{"$f":"Inputs!$D$157","v":"Design Information Fee"},{"$f":"Inputs!$E$157","v":"Connection of Load - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$157","v":"Per Hour"},{"$f":"Inputs!$G$157","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H114","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I114","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J114","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K114","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L114","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M114","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N114","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O114","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P114","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q114","v":183.89804724453839}]
[{"$f":"Inputs!$A$158","v":0},{"$f":"Inputs!$B$158","v":"Ancillary Services"},{"$f":"Inputs!$C$158","v":"Design related services"},{"$f":"Inputs!$D$158","v":"Design Information Fee"},{"$f":"Inputs!$E$158","v":"Connection of Load - Non Urban - I&C - <= 200A/Phase (LV)"},{"$f":"Inputs!$F$158","v":"Per Hour"},{"$f":"Inputs!$G$158","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H115","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I115","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J115","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K115","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L115","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M115","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N115","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O115","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P115","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q115","v":183.89804724453839}]
[{"$f":"Inputs!$A$159","v":0},{"$f":"Inputs!$B$159","v":"Ancillary Services"},{"$f":"Inputs!$C$159","v":"Design related services"},{"$f":"Inputs!$D$159","v":"Design Information Fee"},{"$f":"Inputs!$E$159","v":"Connection of Load - Non Urban - I&C - <= 700A/Phase (LV)"},{"$f":"Inputs!$F$159","v":"Per Hour"},{"$f":"Inputs!$G$159","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H116","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I116","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J116","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K116","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L116","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M116","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N116","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O116","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P116","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q116","v":183.89804724453839}]
[{"$f":"Inputs!$A$160","v":0},{"$f":"Inputs!$B$160","v":"Ancillary Services"},{"$f":"Inputs!$C$160","v":"Design related services"},{"$f":"Inputs!$D$160","v":"Design Information Fee"},{"$f":"Inputs!$E$160","v":"Connection of Load - Non Urban - I&C - >  700A/Phase (LV)"},{"$f":"Inputs!$F$160","v":"Per Hour"},{"$f":"Inputs!$G$160","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H117","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I117","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J117","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K117","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L117","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M117","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N117","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O117","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P117","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q117","v":183.89804724453839}]
[{"$f":"Inputs!$A$161","v":0},{"$f":"Inputs!$B$161","v":"Ancillary Services"},{"$f":"Inputs!$C$161","v":"Design related services"},{"$f":"Inputs!$D$161","v":"Design Information Fee"},{"$f":"Inputs!$E$161","v":"Connection of Load - Non Urban - I&C - HV Customer"},{"$f":"Inputs!$F$161","v":"Per Hour"},{"$f":"Inputs!$G$161","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H118","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I118","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J118","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K118","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L118","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M118","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N118","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O118","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P118","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q118","v":183.89804724453839}]
[{"$f":"Inputs!$A$162","v":0},{"$f":"Inputs!$B$162","v":"Ancillary Services"},{"$f":"Inputs!$C$162","v":"Design related services"},{"$f":"Inputs!$D$162","v":"Design Information Fee"},{"$f":"Inputs!$E$162","v":"Connection of Load - Non Urban - I&C - Transmission"},{"$f":"Inputs!$F$162","v":"Per Hour"},{"$f":"Inputs!$G$162","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H119","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I119","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J119","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K119","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L119","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M119","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N119","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O119","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P119","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q119","v":183.89804724453839}]
[{"$f":"Inputs!$A$163","v":0},{"$f":"Inputs!$B$163","v":"Ancillary Services"},{"$f":"Inputs!$C$163","v":"Design related services"},{"$f":"Inputs!$D$163","v":"Design Information Fee"},{"$f":"Inputs!$E$163","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 20 units"},{"$f":"Inputs!$F$163","v":"Per Hour"},{"$f":"Inputs!$G$163","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H120","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I120","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J120","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K120","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L120","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M120","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N120","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O120","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P120","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q120","v":183.89804724453839}]
[{"$f":"Inputs!$A$164","v":0},{"$f":"Inputs!$B$164","v":"Ancillary Services"},{"$f":"Inputs!$C$164","v":"Design related services"},{"$f":"Inputs!$D$164","v":"Design Information Fee"},{"$f":"Inputs!$E$164","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 40 units"},{"$f":"Inputs!$F$164","v":"Per Hour"},{"$f":"Inputs!$G$164","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H121","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I121","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J121","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K121","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L121","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M121","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N121","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O121","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P121","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q121","v":183.89804724453839}]
[{"$f":"Inputs!$A$165","v":0},{"$f":"Inputs!$B$165","v":"Ancillary Services"},{"$f":"Inputs!$C$165","v":"Design related services"},{"$f":"Inputs!$D$165","v":"Design Information Fee"},{"$f":"Inputs!$E$165","v":"Connection of Load - Non Urban - Multi-Dwelling - <= 5 units"},{"$f":"Inputs!$F$165","v":"Per Hour"},{"$f":"Inputs!$G$165","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H122","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I122","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J122","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K122","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L122","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M122","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N122","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O122","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P122","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q122","v":183.89804724453839}]
[{"$f":"Inputs!$A$166","v":0},{"$f":"Inputs!$B$166","v":"Ancillary Services"},{"$f":"Inputs!$C$166","v":"Design related services"},{"$f":"Inputs!$D$166","v":"Design Information Fee"},{"$f":"Inputs!$E$166","v":"Connection of Load - Non Urban - Multi-Dwelling - > 40 units"},{"$f":"Inputs!$F$166","v":"Per Hour"},{"$f":"Inputs!$G$166","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H123","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I123","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J123","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K123","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L123","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M123","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N123","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O123","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P123","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q123","v":183.89804724453839}]
[{"$f":"Inputs!$A$167","v":0},{"$f":"Inputs!$B$167","v":"Ancillary Services"},{"$f":"Inputs!$C$167","v":"Design related services"},{"$f":"Inputs!$D$167","v":"Design Information Fee"},{"$f":"Inputs!$E$167","v":"Connection of Load - Non Urban - Single Residential - Per Hour"},{"$f":"Inputs!$F$167","v":"Per Hour"},{"$f":"Inputs!$G$167","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H124","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I124","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J124","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K124","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L124","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M124","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N124","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O124","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P124","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q124","v":183.89804724453839}]
[{"$f":"Inputs!$A$168","v":0},{"$f":"Inputs!$B$168","v":"Ancillary Services"},{"$f":"Inputs!$C$168","v":"Design related services"},{"$f":"Inputs!$D$168","v":"Design Information Fee"},{"$f":"Inputs!$E$168","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$168","v":"Per Hour"},{"$f":"Inputs!$G$168","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H125","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I125","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J125","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K125","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L125","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M125","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N125","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O125","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P125","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q125","v":183.89804724453839}]
[{"$f":"Inputs!$A$169","v":0},{"$f":"Inputs!$B$169","v":"Ancillary Services"},{"$f":"Inputs!$C$169","v":"Design related services"},{"$f":"Inputs!$D$169","v":"Design Information Fee"},{"$f":"Inputs!$E$169","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$169","v":"Per Hour"},{"$f":"Inputs!$G$169","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H126","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I126","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J126","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K126","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L126","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M126","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N126","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O126","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P126","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q126","v":183.89804724453839}]
[{"$f":"Inputs!$A$170","v":0},{"$f":"Inputs!$B$170","v":"Ancillary Services"},{"$f":"Inputs!$C$170","v":"Design related services"},{"$f":"Inputs!$D$170","v":"Design Information Fee"},{"$f":"Inputs!$E$170","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$170","v":"Per Hour"},{"$f":"Inputs!$G$170","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H127","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I127","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J127","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K127","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L127","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M127","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N127","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O127","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P127","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q127","v":183.89804724453839}]
[{"$f":"Inputs!$A$171","v":0},{"$f":"Inputs!$B$171","v":"Ancillary Services"},{"$f":"Inputs!$C$171","v":"Design related services"},{"$f":"Inputs!$D$171","v":"Design Information Fee"},{"$f":"Inputs!$E$171","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$171","v":"Per Hour"},{"$f":"Inputs!$G$171","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H128","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I128","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J128","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K128","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L128","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M128","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N128","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O128","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P128","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q128","v":183.89804724453839}]
[{"$f":"Inputs!$A$172","v":0},{"$f":"Inputs!$B$172","v":"Ancillary Services"},{"$f":"Inputs!$C$172","v":"Design related services"},{"$f":"Inputs!$D$172","v":"Design Information Fee"},{"$f":"Inputs!$E$172","v":"Subdivision - URD - Underground - 11-40 lots"},{"$f":"Inputs!$F$172","v":"Per Job"},{"$f":"Inputs!$G$172","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H129","v":999.67000000000007},{"$f":"'Calc Revenue & Tariffs'!I129","v":1034.9913352806764},{"$f":"'Calc Revenue & Tariffs'!J129","v":1061.8442501157551},{"$f":"'Calc Revenue & Tariffs'!K129","v":1087.3408883853908},{"$f":"'Calc Revenue & Tariffs'!L129","v":1120.7231510515774},{"$f":"'Calc Revenue & Tariffs'!M129","v":1166.2178813502378},{"$f":"'Calc Revenue & Tariffs'!N129","v":1195.3733283839936},{"$f":"'Calc Revenue & Tariffs'!O129","v":1225.2576615935934},{"$f":"'Calc Revenue & Tariffs'!P129","v":1255.8891031334331},{"$f":"'Calc Revenue & Tariffs'!Q129","v":1287.2863307117689}]
[{"$f":"Inputs!$A$173","v":0},{"$f":"Inputs!$B$173","v":"Ancillary Services"},{"$f":"Inputs!$C$173","v":"Design related services"},{"$f":"Inputs!$D$173","v":"Design Information Fee"},{"$f":"Inputs!$E$173","v":"Subdivision - URD - Underground - 1-5 lots"},{"$f":"Inputs!$F$173","v":"Per Job"},{"$f":"Inputs!$G$173","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H130","v":428.43},{"$f":"'Calc Revenue & Tariffs'!I130","v":443.5677151202899},{"$f":"'Calc Revenue & Tariffs'!J130","v":455.07610719246651},{"$f":"'Calc Revenue & Tariffs'!K130","v":466.00323787945325},{"$f":"'Calc Revenue & Tariffs'!L130","v":480.3099218792475},{"$f":"'Calc Revenue & Tariffs'!M130","v":499.80766343581627},{"$f":"'Calc Revenue & Tariffs'!N130","v":512.30285502171159},{"$f":"'Calc Revenue & Tariffs'!O130","v":525.11042639725429},{"$f":"'Calc Revenue & Tariffs'!P130","v":538.23818705718554},{"$f":"'Calc Revenue & Tariffs'!Q130","v":551.69414173361508}]
[{"$f":"Inputs!$A$174","v":0},{"$f":"Inputs!$B$174","v":"Ancillary Services"},{"$f":"Inputs!$C$174","v":"Design related services"},{"$f":"Inputs!$D$174","v":"Design Information Fee"},{"$f":"Inputs!$E$174","v":"Subdivision - URD - Underground - 41+ lots"},{"$f":"Inputs!$F$174","v":"Per Job"},{"$f":"Inputs!$G$174","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H131","v":1285.29},{"$f":"'Calc Revenue & Tariffs'!I131","v":1330.7031453608697},{"$f":"'Calc Revenue & Tariffs'!J131","v":1365.2283215773996},{"$f":"'Calc Revenue & Tariffs'!K131","v":1398.0097136383597},{"$f":"'Calc Revenue & Tariffs'!L131","v":1440.9297656377425},{"$f":"'Calc Revenue & Tariffs'!M131","v":1499.4229903074488},{"$f":"'Calc Revenue & Tariffs'!N131","v":1536.9085650651348},{"$f":"'Calc Revenue & Tariffs'!O131","v":1575.3312791917631},{"$f":"'Calc Revenue & Tariffs'!P131","v":1614.7145611715571},{"$f":"'Calc Revenue & Tariffs'!Q131","v":1655.0824252008458}]
[{"$f":"Inputs!$A$175","v":0},{"$f":"Inputs!$B$175","v":"Ancillary Services"},{"$f":"Inputs!$C$175","v":"Design related services"},{"$f":"Inputs!$D$175","v":"Design Information Fee"},{"$f":"Inputs!$E$175","v":"Subdivision - URD - Underground - 6-10 lots"},{"$f":"Inputs!$F$175","v":"Per Job"},{"$f":"Inputs!$G$175","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H132","v":571.24},{"$f":"'Calc Revenue & Tariffs'!I132","v":591.42362016038646},{"$f":"'Calc Revenue & Tariffs'!J132","v":606.76814292328856},{"$f":"'Calc Revenue & Tariffs'!K132","v":621.33765050593752},{"$f":"'Calc Revenue & Tariffs'!L132","v":640.41322917232981},{"$f":"'Calc Revenue & Tariffs'!M132","v":666.41021791442154},{"$f":"'Calc Revenue & Tariffs'!N132","v":683.07047336228197},{"$f":"'Calc Revenue & Tariffs'!O132","v":700.14723519633901},{"$f":"'Calc Revenue & Tariffs'!P132","v":717.65091607624743},{"$f":"'Calc Revenue & Tariffs'!Q132","v":735.59218897815356}]
[{"$f":"Inputs!$A$176","v":0},{"$f":"Inputs!$B$176","v":"Ancillary Services"},{"$f":"Inputs!$C$176","v":"Design related services"},{"$f":"Inputs!$D$176","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$176","v":"Asset Relocation - Designer"},{"$f":"Inputs!$F$176","v":"Per Hour"},{"$f":"Inputs!$G$176","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H133","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I133","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J133","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K133","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L133","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M133","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N133","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O133","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P133","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q133","v":183.89804724453839}]
[{"$f":"Inputs!$A$177","v":0},{"$f":"Inputs!$B$177","v":"Ancillary Services"},{"$f":"Inputs!$C$177","v":"Design related services"},{"$f":"Inputs!$D$177","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$177","v":"Asset Relocation - Engineer"},{"$f":"Inputs!$F$177","v":"Per Hour"},{"$f":"Inputs!$G$177","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H134","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I134","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J134","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K134","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L134","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M134","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N134","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O134","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P134","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q134","v":183.89804724453839}]
[{"$f":"Inputs!$A$178","v":0},{"$f":"Inputs!$B$178","v":"Ancillary Services"},{"$f":"Inputs!$C$178","v":"Design related services"},{"$f":"Inputs!$D$178","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$178","v":"Connection of Load - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$178","v":"Per Hour"},{"$f":"Inputs!$G$178","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H135","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I135","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J135","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K135","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L135","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M135","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N135","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O135","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P135","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q135","v":183.89804724453839}]
[{"$f":"Inputs!$A$179","v":0},{"$f":"Inputs!$B$179","v":"Ancillary Services"},{"$f":"Inputs!$C$179","v":"Design related services"},{"$f":"Inputs!$D$179","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$179","v":"Connection of Load - Non Urban - Per Hour"},{"$f":"Inputs!$F$179","v":"Per Hour"},{"$f":"Inputs!$G$179","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H136","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I136","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J136","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K136","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L136","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M136","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N136","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O136","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P136","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q136","v":183.89804724453839}]
[{"$f":"Inputs!$A$180","v":0},{"$f":"Inputs!$B$180","v":"Ancillary Services"},{"$f":"Inputs!$C$180","v":"Design related services"},{"$f":"Inputs!$D$180","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$180","v":"Connection of Load - URD - Per Hour"},{"$f":"Inputs!$F$180","v":"Per Hour"},{"$f":"Inputs!$G$180","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H137","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I137","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J137","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K137","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L137","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M137","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N137","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O137","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P137","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q137","v":183.89804724453839}]
[{"$f":"Inputs!$A$181","v":0},{"$f":"Inputs!$B$181","v":"Ancillary Services"},{"$f":"Inputs!$C$181","v":"Design related services"},{"$f":"Inputs!$D$181","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$181","v":"Public Lighting - Designer"},{"$f":"Inputs!$F$181","v":"Per Hour"},{"$f":"Inputs!$G$181","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H138","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I138","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J138","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K138","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L138","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M138","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N138","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O138","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P138","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q138","v":183.89804724453839}]
[{"$f":"Inputs!$A$182","v":0},{"$f":"Inputs!$B$182","v":"Ancillary Services"},{"$f":"Inputs!$C$182","v":"Design related services"},{"$f":"Inputs!$D$182","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$182","v":"Public Lighting - Engineer"},{"$f":"Inputs!$F$182","v":"Per Hour"},{"$f":"Inputs!$G$182","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H139","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I139","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J139","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K139","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L139","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M139","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N139","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O139","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P139","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q139","v":183.89804724453839}]
[{"$f":"Inputs!$A$183","v":0},{"$f":"Inputs!$B$183","v":"Ancillary Services"},{"$f":"Inputs!$C$183","v":"Design related services"},{"$f":"Inputs!$D$183","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$183","v":"Subdivision - Industrial & Commercial - Per Hour"},{"$f":"Inputs!$F$183","v":"Per Hour"},{"$f":"Inputs!$G$183","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H140","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I140","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J140","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K140","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L140","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M140","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N140","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O140","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P140","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q140","v":183.89804724453839}]
[{"$f":"Inputs!$A$184","v":0},{"$f":"Inputs!$B$184","v":"Ancillary Services"},{"$f":"Inputs!$C$184","v":"Design related services"},{"$f":"Inputs!$D$184","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$184","v":"Subdivision - Non Urban - Per Hour"},{"$f":"Inputs!$F$184","v":"Per Hour"},{"$f":"Inputs!$G$184","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H141","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I141","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J141","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K141","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L141","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M141","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N141","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O141","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P141","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q141","v":183.89804724453839}]
[{"$f":"Inputs!$A$185","v":0},{"$f":"Inputs!$B$185","v":"Ancillary Services"},{"$f":"Inputs!$C$185","v":"Design related services"},{"$f":"Inputs!$D$185","v":"Design Re-certification Fee"},{"$f":"Inputs!$E$185","v":"Subdivision - URD - Per Hour"},{"$f":"Inputs!$F$185","v":"Per Hour"},{"$f":"Inputs!$G$185","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H142","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I142","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J142","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K142","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L142","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M142","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N142","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O142","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P142","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q142","v":183.89804724453839}]
[{"$f":"Inputs!$A$186","v":1},{"$f":"Inputs!$B$186","v":"Ancillary Services"},{"$f":"Inputs!$C$186","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$186","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$186","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$186","v":"Per Hour"},{"$f":"Inputs!$G$186","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H143","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I143","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J143","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K143","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L143","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M143","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N143","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O143","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P143","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q143","v":183.89804724453839}]
[{"$f":"Inputs!$A$187","v":1},{"$f":"Inputs!$B$187","v":"Ancillary Services"},{"$f":"Inputs!$C$187","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$187","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$187","v":"Asset Relocation - Asset Relocation - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$187","v":"Per Hour"},{"$f":"Inputs!$G$187","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H144","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I144","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J144","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K144","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L144","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M144","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N144","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O144","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P144","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q144","v":183.89804724453839}]
[{"$f":"Inputs!$A$188","v":1},{"$f":"Inputs!$B$188","v":"Ancillary Services"},{"$f":"Inputs!$C$188","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$188","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$188","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$188","v":"Per Job"},{"$f":"Inputs!$G$188","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H145","v":85.685999999999993},{"$f":"'Calc Revenue & Tariffs'!I145","v":88.713543024057969},{"$f":"'Calc Revenue & Tariffs'!J145","v":91.015221438493285},{"$f":"'Calc Revenue & Tariffs'!K145","v":93.200647575890628},{"$f":"'Calc Revenue & Tariffs'!L145","v":96.061984375849477},{"$f":"'Calc Revenue & Tariffs'!M145","v":99.961532687163228},{"$f":"'Calc Revenue & Tariffs'!N145","v":102.4605710043423},{"$f":"'Calc Revenue & Tariffs'!O145","v":105.02208527945085},{"$f":"'Calc Revenue & Tariffs'!P145","v":107.64763741143712},{"$f":"'Calc Revenue & Tariffs'!Q145","v":110.33882834672303}]
[{"$f":"Inputs!$A$189","v":1},{"$f":"Inputs!$B$189","v":"Ancillary Services"},{"$f":"Inputs!$C$189","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$189","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$189","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$189","v":"Per Job"},{"$f":"Inputs!$G$189","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H146","v":164.23149999999998},{"$f":"'Calc Revenue & Tariffs'!I146","v":170.03429079611109},{"$f":"'Calc Revenue & Tariffs'!J146","v":174.44584109044544},{"$f":"'Calc Revenue & Tariffs'!K146","v":178.63457452045702},{"$f":"'Calc Revenue & Tariffs'!L146","v":184.11880338704481},{"$f":"'Calc Revenue & Tariffs'!M146","v":191.59293765039618},{"$f":"'Calc Revenue & Tariffs'!N146","v":196.38276109165608},{"$f":"'Calc Revenue & Tariffs'!O146","v":201.29233011894746},{"$f":"'Calc Revenue & Tariffs'!P146","v":206.32463837192114},{"$f":"'Calc Revenue & Tariffs'!Q146","v":211.48275433121916}]
[{"$f":"Inputs!$A$190","v":1},{"$f":"Inputs!$B$190","v":"Ancillary Services"},{"$f":"Inputs!$C$190","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$190","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$190","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$190","v":"Per Job"},{"$f":"Inputs!$G$190","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H147","v":314.18200000000002},{"$f":"'Calc Revenue & Tariffs'!I147","v":325.28299108821261},{"$f":"'Calc Revenue & Tariffs'!J147","v":333.7224786078088},{"$f":"'Calc Revenue & Tariffs'!K147","v":341.73570777826575},{"$f":"'Calc Revenue & Tariffs'!L147","v":352.22727604478149},{"$f":"'Calc Revenue & Tariffs'!M147","v":366.52561985293192},{"$f":"'Calc Revenue & Tariffs'!N147","v":375.68876034925518},{"$f":"'Calc Revenue & Tariffs'!O147","v":385.08097935798651},{"$f":"'Calc Revenue & Tariffs'!P147","v":394.70800384193615},{"$f":"'Calc Revenue & Tariffs'!Q147","v":404.57570393798454}]
[{"$f":"Inputs!$A$191","v":1},{"$f":"Inputs!$B$191","v":"Ancillary Services"},{"$f":"Inputs!$C$191","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$191","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$191","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade A"},{"$f":"Inputs!$F$191","v":"Per Job"},{"$f":"Inputs!$G$191","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H148","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I148","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J148","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K148","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L148","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M148","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N148","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O148","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P148","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q148","v":73.55921889781537}]
[{"$f":"Inputs!$A$192","v":1},{"$f":"Inputs!$B$192","v":"Ancillary Services"},{"$f":"Inputs!$C$192","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$192","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$192","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade B"},{"$f":"Inputs!$F$192","v":"Per Job"},{"$f":"Inputs!$G$192","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H149","v":99.966999999999999},{"$f":"'Calc Revenue & Tariffs'!I149","v":103.49913352806763},{"$f":"'Calc Revenue & Tariffs'!J149","v":106.1844250115755},{"$f":"'Calc Revenue & Tariffs'!K149","v":108.73408883853908},{"$f":"'Calc Revenue & Tariffs'!L149","v":112.07231510515774},{"$f":"'Calc Revenue & Tariffs'!M149","v":116.62178813502379},{"$f":"'Calc Revenue & Tariffs'!N149","v":119.53733283839938},{"$f":"'Calc Revenue & Tariffs'!O149","v":122.52576615935935},{"$f":"'Calc Revenue & Tariffs'!P149","v":125.58891031334332},{"$f":"'Calc Revenue & Tariffs'!Q149","v":128.72863307117689}]
[{"$f":"Inputs!$A$193","v":1},{"$f":"Inputs!$B$193","v":"Ancillary Services"},{"$f":"Inputs!$C$193","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$193","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$193","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (11+) - Grade C"},{"$f":"Inputs!$F$193","v":"Per Job"},{"$f":"Inputs!$G$193","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H150","v":214.215},{"$f":"'Calc Revenue & Tariffs'!I150","v":221.78385756014495},{"$f":"'Calc Revenue & Tariffs'!J150","v":227.53805359623325},{"$f":"'Calc Revenue & Tariffs'!K150","v":233.00161893972663},{"$f":"'Calc Revenue & Tariffs'!L150","v":240.15496093962375},{"$f":"'Calc Revenue & Tariffs'!M150","v":249.90383171790813},{"$f":"'Calc Revenue & Tariffs'!N150","v":256.1514275108558},{"$f":"'Calc Revenue & Tariffs'!O150","v":262.55521319862714},{"$f":"'Calc Revenue & Tariffs'!P150","v":269.11909352859277},{"$f":"'Calc Revenue & Tariffs'!Q150","v":275.84707086680754}]
[{"$f":"Inputs!$A$194","v":1},{"$f":"Inputs!$B$194","v":"Ancillary Services"},{"$f":"Inputs!$C$194","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$194","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$194","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$194","v":"Per Job"},{"$f":"Inputs!$G$194","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H151","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I151","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J151","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K151","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L151","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M151","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N151","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O151","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P151","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q151","v":91.949023622269195}]
[{"$f":"Inputs!$A$195","v":1},{"$f":"Inputs!$B$195","v":"Ancillary Services"},{"$f":"Inputs!$C$195","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$195","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$195","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$195","v":"Per Job"},{"$f":"Inputs!$G$195","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H152","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I152","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J152","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K152","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L152","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M152","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N152","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O152","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P152","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q152","v":183.89804724453839}]
[{"$f":"Inputs!$A$196","v":1},{"$f":"Inputs!$B$196","v":"Ancillary Services"},{"$f":"Inputs!$C$196","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$196","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$196","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$196","v":"Per Job"},{"$f":"Inputs!$G$196","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H153","v":284.19189999999998},{"$f":"'Calc Revenue & Tariffs'!I153","v":294.23325102979226},{"$f":"'Calc Revenue & Tariffs'!J153","v":301.86715110433602},{"$f":"'Calc Revenue & Tariffs'!K153","v":309.11548112670391},{"$f":"'Calc Revenue & Tariffs'!L153","v":318.60558151323409},{"$f":"'Calc Revenue & Tariffs'!M153","v":331.5390834124247},{"$f":"'Calc Revenue & Tariffs'!N153","v":339.82756049773531},{"$f":"'Calc Revenue & Tariffs'!O153","v":348.32324951017864},{"$f":"'Calc Revenue & Tariffs'!P153","v":357.03133074793305},{"$f":"'Calc Revenue & Tariffs'!Q153","v":365.95711401663135}]
[{"$f":"Inputs!$A$197","v":1},{"$f":"Inputs!$B$197","v":"Ancillary Services"},{"$f":"Inputs!$C$197","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$197","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$197","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$197","v":"Per Job"},{"$f":"Inputs!$G$197","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H154","v":499.83500000000004},{"$f":"'Calc Revenue & Tariffs'!I154","v":517.49566764033818},{"$f":"'Calc Revenue & Tariffs'!J154","v":530.92212505787757},{"$f":"'Calc Revenue & Tariffs'!K154","v":543.67044419269541},{"$f":"'Calc Revenue & Tariffs'!L154","v":560.36157552578868},{"$f":"'Calc Revenue & Tariffs'!M154","v":583.1089406751189},{"$f":"'Calc Revenue & Tariffs'!N154","v":597.68666419199678},{"$f":"'Calc Revenue & Tariffs'!O154","v":612.62883079679671},{"$f":"'Calc Revenue & Tariffs'!P154","v":627.94455156671654},{"$f":"'Calc Revenue & Tariffs'!Q154","v":643.64316535588443}]
[{"$f":"Inputs!$A$198","v":1},{"$f":"Inputs!$B$198","v":"Ancillary Services"},{"$f":"Inputs!$C$198","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$198","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$198","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$198","v":"Per Job"},{"$f":"Inputs!$G$198","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H155","v":999.67000000000007},{"$f":"'Calc Revenue & Tariffs'!I155","v":1034.9913352806764},{"$f":"'Calc Revenue & Tariffs'!J155","v":1061.8442501157551},{"$f":"'Calc Revenue & Tariffs'!K155","v":1087.3408883853908},{"$f":"'Calc Revenue & Tariffs'!L155","v":1120.7231510515774},{"$f":"'Calc Revenue & Tariffs'!M155","v":1166.2178813502378},{"$f":"'Calc Revenue & Tariffs'!N155","v":1195.3733283839936},{"$f":"'Calc Revenue & Tariffs'!O155","v":1225.2576615935934},{"$f":"'Calc Revenue & Tariffs'!P155","v":1255.8891031334331},{"$f":"'Calc Revenue & Tariffs'!Q155","v":1287.2863307117689}]
[{"$f":"Inputs!$A$199","v":1},{"$f":"Inputs!$B$199","v":"Ancillary Services"},{"$f":"Inputs!$C$199","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$199","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$199","v":"Connection of Load - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$199","v":"Per Job"},{"$f":"Inputs!$G$199","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H156","v":1256.7280000000001},{"$f":"'Calc Revenue & Tariffs'!I156","v":1301.1319643528504},{"$f":"'Calc Revenue & Tariffs'!J156","v":1334.8899144312352},{"$f":"'Calc Revenue & Tariffs'!K156","v":1366.942831113063},{"$f":"'Calc Revenue & Tariffs'!L156","v":1408.909104179126},{"$f":"'Calc Revenue & Tariffs'!M156","v":1466.1024794117277},{"$f":"'Calc Revenue & Tariffs'!N156","v":1502.7550413970207},{"$f":"'Calc Revenue & Tariffs'!O156","v":1540.323917431946},{"$f":"'Calc Revenue & Tariffs'!P156","v":1578.8320153677446},{"$f":"'Calc Revenue & Tariffs'!Q156","v":1618.3028157519382}]
[{"$f":"Inputs!$A$200","v":1},{"$f":"Inputs!$B$200","v":"Ancillary Services"},{"$f":"Inputs!$C$200","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$200","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$200","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$200","v":"Per Hour"},{"$f":"Inputs!$G$200","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H157","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I157","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J157","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K157","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L157","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M157","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N157","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O157","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P157","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q157","v":183.89804724453839}]
[{"$f":"Inputs!$A$201","v":1},{"$f":"Inputs!$B$201","v":"Ancillary Services"},{"$f":"Inputs!$C$201","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$201","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$201","v":"Connection of Load - Industrial & Commercial - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$201","v":"Per Hour"},{"$f":"Inputs!$G$201","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H158","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I158","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J158","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K158","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L158","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M158","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N158","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O158","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P158","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q158","v":183.89804724453839}]
[{"$f":"Inputs!$A$202","v":1},{"$f":"Inputs!$B$202","v":"Ancillary Services"},{"$f":"Inputs!$C$202","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$202","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$202","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$202","v":"Per Job"},{"$f":"Inputs!$G$202","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H159","v":85.685999999999993},{"$f":"'Calc Revenue & Tariffs'!I159","v":88.713543024057969},{"$f":"'Calc Revenue & Tariffs'!J159","v":91.015221438493285},{"$f":"'Calc Revenue & Tariffs'!K159","v":93.200647575890628},{"$f":"'Calc Revenue & Tariffs'!L159","v":96.061984375849477},{"$f":"'Calc Revenue & Tariffs'!M159","v":99.961532687163228},{"$f":"'Calc Revenue & Tariffs'!N159","v":102.4605710043423},{"$f":"'Calc Revenue & Tariffs'!O159","v":105.02208527945085},{"$f":"'Calc Revenue & Tariffs'!P159","v":107.64763741143712},{"$f":"'Calc Revenue & Tariffs'!Q159","v":110.33882834672303}]
[{"$f":"Inputs!$A$203","v":1},{"$f":"Inputs!$B$203","v":"Ancillary Services"},{"$f":"Inputs!$C$203","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$203","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$203","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$203","v":"Per Job"},{"$f":"Inputs!$G$203","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H160","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I160","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J160","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K160","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L160","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M160","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N160","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O160","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P160","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q160","v":220.67765669344607}]
[{"$f":"Inputs!$A$204","v":1},{"$f":"Inputs!$B$204","v":"Ancillary Services"},{"$f":"Inputs!$C$204","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$204","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$204","v":"Connection of Load - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$204","v":"Per Job"},{"$f":"Inputs!$G$204","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H161","v":314.18200000000002},{"$f":"'Calc Revenue & Tariffs'!I161","v":325.28299108821261},{"$f":"'Calc Revenue & Tariffs'!J161","v":333.7224786078088},{"$f":"'Calc Revenue & Tariffs'!K161","v":341.73570777826575},{"$f":"'Calc Revenue & Tariffs'!L161","v":352.22727604478149},{"$f":"'Calc Revenue & Tariffs'!M161","v":366.52561985293192},{"$f":"'Calc Revenue & Tariffs'!N161","v":375.68876034925518},{"$f":"'Calc Revenue & Tariffs'!O161","v":385.08097935798651},{"$f":"'Calc Revenue & Tariffs'!P161","v":394.70800384193615},{"$f":"'Calc Revenue & Tariffs'!Q161","v":404.57570393798454}]
[{"$f":"Inputs!$A$205","v":1},{"$f":"Inputs!$B$205","v":"Ancillary Services"},{"$f":"Inputs!$C$205","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$205","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$205","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$205","v":"Per Job"},{"$f":"Inputs!$G$205","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H162","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I162","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J162","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K162","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L162","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M162","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N162","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O162","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P162","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q162","v":73.55921889781537}]
[{"$f":"Inputs!$A$206","v":1},{"$f":"Inputs!$B$206","v":"Ancillary Services"},{"$f":"Inputs!$C$206","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$206","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$206","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$206","v":"Per Job"},{"$f":"Inputs!$G$206","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H163","v":99.966999999999999},{"$f":"'Calc Revenue & Tariffs'!I163","v":103.49913352806763},{"$f":"'Calc Revenue & Tariffs'!J163","v":106.1844250115755},{"$f":"'Calc Revenue & Tariffs'!K163","v":108.73408883853908},{"$f":"'Calc Revenue & Tariffs'!L163","v":112.07231510515774},{"$f":"'Calc Revenue & Tariffs'!M163","v":116.62178813502379},{"$f":"'Calc Revenue & Tariffs'!N163","v":119.53733283839938},{"$f":"'Calc Revenue & Tariffs'!O163","v":122.52576615935935},{"$f":"'Calc Revenue & Tariffs'!P163","v":125.58891031334332},{"$f":"'Calc Revenue & Tariffs'!Q163","v":128.72863307117689}]
[{"$f":"Inputs!$A$207","v":1},{"$f":"Inputs!$B$207","v":"Ancillary Services"},{"$f":"Inputs!$C$207","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$207","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$207","v":"Connection of Load - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$207","v":"Per Job"},{"$f":"Inputs!$G$207","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H164","v":214.215},{"$f":"'Calc Revenue & Tariffs'!I164","v":221.78385756014495},{"$f":"'Calc Revenue & Tariffs'!J164","v":227.53805359623325},{"$f":"'Calc Revenue & Tariffs'!K164","v":233.00161893972663},{"$f":"'Calc Revenue & Tariffs'!L164","v":240.15496093962375},{"$f":"'Calc Revenue & Tariffs'!M164","v":249.90383171790813},{"$f":"'Calc Revenue & Tariffs'!N164","v":256.1514275108558},{"$f":"'Calc Revenue & Tariffs'!O164","v":262.55521319862714},{"$f":"'Calc Revenue & Tariffs'!P164","v":269.11909352859277},{"$f":"'Calc Revenue & Tariffs'!Q164","v":275.84707086680754}]
[{"$f":"Inputs!$A$208","v":1},{"$f":"Inputs!$B$208","v":"Ancillary Services"},{"$f":"Inputs!$C$208","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$208","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$208","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$208","v":"Per Job"},{"$f":"Inputs!$G$208","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H165","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I165","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J165","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K165","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L165","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M165","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N165","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O165","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P165","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q165","v":91.949023622269195}]
[{"$f":"Inputs!$A$209","v":1},{"$f":"Inputs!$B$209","v":"Ancillary Services"},{"$f":"Inputs!$C$209","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$209","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$209","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$209","v":"Per Job"},{"$f":"Inputs!$G$209","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H166","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I166","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J166","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K166","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L166","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M166","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N166","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O166","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P166","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q166","v":183.89804724453839}]
[{"$f":"Inputs!$A$210","v":1},{"$f":"Inputs!$B$210","v":"Ancillary Services"},{"$f":"Inputs!$C$210","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$210","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$210","v":"Connection of Load - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$210","v":"Per Job"},{"$f":"Inputs!$G$210","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H167","v":284.19189999999998},{"$f":"'Calc Revenue & Tariffs'!I167","v":294.23325102979226},{"$f":"'Calc Revenue & Tariffs'!J167","v":301.86715110433602},{"$f":"'Calc Revenue & Tariffs'!K167","v":309.11548112670391},{"$f":"'Calc Revenue & Tariffs'!L167","v":318.60558151323409},{"$f":"'Calc Revenue & Tariffs'!M167","v":331.5390834124247},{"$f":"'Calc Revenue & Tariffs'!N167","v":339.82756049773531},{"$f":"'Calc Revenue & Tariffs'!O167","v":348.32324951017864},{"$f":"'Calc Revenue & Tariffs'!P167","v":357.03133074793305},{"$f":"'Calc Revenue & Tariffs'!Q167","v":365.95711401663135}]
[{"$f":"Inputs!$A$211","v":1},{"$f":"Inputs!$B$211","v":"Ancillary Services"},{"$f":"Inputs!$C$211","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$211","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$211","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$211","v":"Per Job"},{"$f":"Inputs!$G$211","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H168","v":485.55399999999997},{"$f":"'Calc Revenue & Tariffs'!I168","v":502.71007713632849},{"$f":"'Calc Revenue & Tariffs'!J168","v":515.75292148479525},{"$f":"'Calc Revenue & Tariffs'!K168","v":528.13700293004683},{"$f":"'Calc Revenue & Tariffs'!L168","v":544.35124479648027},{"$f":"'Calc Revenue & Tariffs'!M168","v":566.44868522725824},{"$f":"'Calc Revenue & Tariffs'!N168","v":580.60990235793963},{"$f":"'Calc Revenue & Tariffs'!O168","v":595.12514991688806},{"$f":"'Calc Revenue & Tariffs'!P168","v":610.00327866481018},{"$f":"'Calc Revenue & Tariffs'!Q168","v":625.25336063143038}]
[{"$f":"Inputs!$A$212","v":1},{"$f":"Inputs!$B$212","v":"Ancillary Services"},{"$f":"Inputs!$C$212","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$212","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$212","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$212","v":"Per Job"},{"$f":"Inputs!$G$212","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H169","v":999.67000000000007},{"$f":"'Calc Revenue & Tariffs'!I169","v":1034.9913352806764},{"$f":"'Calc Revenue & Tariffs'!J169","v":1061.8442501157551},{"$f":"'Calc Revenue & Tariffs'!K169","v":1087.3408883853908},{"$f":"'Calc Revenue & Tariffs'!L169","v":1120.7231510515774},{"$f":"'Calc Revenue & Tariffs'!M169","v":1166.2178813502378},{"$f":"'Calc Revenue & Tariffs'!N169","v":1195.3733283839936},{"$f":"'Calc Revenue & Tariffs'!O169","v":1225.2576615935934},{"$f":"'Calc Revenue & Tariffs'!P169","v":1255.8891031334331},{"$f":"'Calc Revenue & Tariffs'!Q169","v":1287.2863307117689}]
[{"$f":"Inputs!$A$213","v":1},{"$f":"Inputs!$B$213","v":"Ancillary Services"},{"$f":"Inputs!$C$213","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$213","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$213","v":"Connection of Load - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$213","v":"Per Job"},{"$f":"Inputs!$G$213","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H170","v":1213.885},{"$f":"'Calc Revenue & Tariffs'!I170","v":1256.7751928408213},{"$f":"'Calc Revenue & Tariffs'!J170","v":1289.3823037119882},{"$f":"'Calc Revenue & Tariffs'!K170","v":1320.3425073251174},{"$f":"'Calc Revenue & Tariffs'!L170","v":1360.878111991201},{"$f":"'Calc Revenue & Tariffs'!M170","v":1416.1217130681457},{"$f":"'Calc Revenue & Tariffs'!N170","v":1451.5247558948492},{"$f":"'Calc Revenue & Tariffs'!O170","v":1487.8128747922203},{"$f":"'Calc Revenue & Tariffs'!P170","v":1525.0081966620257},{"$f":"'Calc Revenue & Tariffs'!Q170","v":1563.1334015785762}]
[{"$f":"Inputs!$A$214","v":1},{"$f":"Inputs!$B$214","v":"Ancillary Services"},{"$f":"Inputs!$C$214","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$214","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$214","v":"Connection of Load - Non Urban - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$214","v":"Per Hour"},{"$f":"Inputs!$G$214","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H171","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I171","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J171","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K171","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L171","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M171","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N171","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O171","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P171","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q171","v":183.89804724453839}]
[{"$f":"Inputs!$A$215","v":1},{"$f":"Inputs!$B$215","v":"Ancillary Services"},{"$f":"Inputs!$C$215","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$215","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$215","v":"Connection of Load - Non Urban - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$215","v":"Per Hour"},{"$f":"Inputs!$G$215","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H172","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I172","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J172","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K172","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L172","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M172","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N172","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O172","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P172","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q172","v":183.89804724453839}]
[{"$f":"Inputs!$A$216","v":1},{"$f":"Inputs!$B$216","v":"Ancillary Services"},{"$f":"Inputs!$C$216","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$216","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$216","v":"Connection of Load - URD - Underground - Per hour (Engineer) + travel time"},{"$f":"Inputs!$F$216","v":"Per Hour"},{"$f":"Inputs!$G$216","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H173","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I173","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J173","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K173","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L173","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M173","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N173","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O173","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P173","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q173","v":183.89804724453839}]
[{"$f":"Inputs!$A$217","v":1},{"$f":"Inputs!$B$217","v":"Ancillary Services"},{"$f":"Inputs!$C$217","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$217","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$217","v":"Connection of Load - URD - Underground - Per hour (Inspector) + travel time"},{"$f":"Inputs!$F$217","v":"Per Hour"},{"$f":"Inputs!$G$217","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H174","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I174","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J174","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K174","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L174","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M174","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N174","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O174","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P174","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q174","v":183.89804724453839}]
[{"$f":"Inputs!$A$218","v":1},{"$f":"Inputs!$B$218","v":"Ancillary Services"},{"$f":"Inputs!$C$218","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$218","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$218","v":"Public Lighting - Public Lighting - Underground - Per Hour (Engineer) + travel time"},{"$f":"Inputs!$F$218","v":"Per Hour"},{"$f":"Inputs!$G$218","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H175","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I175","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J175","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K175","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L175","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M175","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N175","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O175","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P175","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q175","v":183.89804724453839}]
[{"$f":"Inputs!$A$219","v":1},{"$f":"Inputs!$B$219","v":"Ancillary Services"},{"$f":"Inputs!$C$219","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$219","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$219","v":"Public Lighting - Public Lighting - Underground - Per Hour (Inspector) + travel time"},{"$f":"Inputs!$F$219","v":"Per Hour"},{"$f":"Inputs!$G$219","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H176","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I176","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J176","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K176","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L176","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M176","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N176","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O176","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P176","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q176","v":183.89804724453839}]
[{"$f":"Inputs!$A$220","v":1},{"$f":"Inputs!$B$220","v":"Ancillary Services"},{"$f":"Inputs!$C$220","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$220","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$220","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$220","v":"Per Job"},{"$f":"Inputs!$G$220","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H177","v":85.685999999999993},{"$f":"'Calc Revenue & Tariffs'!I177","v":88.713543024057969},{"$f":"'Calc Revenue & Tariffs'!J177","v":91.015221438493285},{"$f":"'Calc Revenue & Tariffs'!K177","v":93.200647575890628},{"$f":"'Calc Revenue & Tariffs'!L177","v":96.061984375849477},{"$f":"'Calc Revenue & Tariffs'!M177","v":99.961532687163228},{"$f":"'Calc Revenue & Tariffs'!N177","v":102.4605710043423},{"$f":"'Calc Revenue & Tariffs'!O177","v":105.02208527945085},{"$f":"'Calc Revenue & Tariffs'!P177","v":107.64763741143712},{"$f":"'Calc Revenue & Tariffs'!Q177","v":110.33882834672303}]
[{"$f":"Inputs!$A$221","v":1},{"$f":"Inputs!$B$221","v":"Ancillary Services"},{"$f":"Inputs!$C$221","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$221","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$221","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$221","v":"Per Job"},{"$f":"Inputs!$G$221","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H178","v":157.09100000000001},{"$f":"'Calc Revenue & Tariffs'!I178","v":162.64149554410631},{"$f":"'Calc Revenue & Tariffs'!J178","v":166.8612393039044},{"$f":"'Calc Revenue & Tariffs'!K178","v":170.86785388913287},{"$f":"'Calc Revenue & Tariffs'!L178","v":176.11363802239075},{"$f":"'Calc Revenue & Tariffs'!M178","v":183.26280992646596},{"$f":"'Calc Revenue & Tariffs'!N178","v":187.84438017462759},{"$f":"'Calc Revenue & Tariffs'!O178","v":192.54048967899325},{"$f":"'Calc Revenue & Tariffs'!P178","v":197.35400192096807},{"$f":"'Calc Revenue & Tariffs'!Q178","v":202.28785196899227}]
[{"$f":"Inputs!$A$222","v":1},{"$f":"Inputs!$B$222","v":"Ancillary Services"},{"$f":"Inputs!$C$222","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$222","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$222","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$222","v":"Per Job"},{"$f":"Inputs!$G$222","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H179","v":314.18200000000002},{"$f":"'Calc Revenue & Tariffs'!I179","v":325.28299108821261},{"$f":"'Calc Revenue & Tariffs'!J179","v":333.7224786078088},{"$f":"'Calc Revenue & Tariffs'!K179","v":341.73570777826575},{"$f":"'Calc Revenue & Tariffs'!L179","v":352.22727604478149},{"$f":"'Calc Revenue & Tariffs'!M179","v":366.52561985293192},{"$f":"'Calc Revenue & Tariffs'!N179","v":375.68876034925518},{"$f":"'Calc Revenue & Tariffs'!O179","v":385.08097935798651},{"$f":"'Calc Revenue & Tariffs'!P179","v":394.70800384193615},{"$f":"'Calc Revenue & Tariffs'!Q179","v":404.57570393798454}]
[{"$f":"Inputs!$A$223","v":1},{"$f":"Inputs!$B$223","v":"Ancillary Services"},{"$f":"Inputs!$C$223","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$223","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$223","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$223","v":"Per Job"},{"$f":"Inputs!$G$223","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H180","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I180","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J180","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K180","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L180","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M180","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N180","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O180","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P180","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q180","v":73.55921889781537}]
[{"$f":"Inputs!$A$224","v":1},{"$f":"Inputs!$B$224","v":"Ancillary Services"},{"$f":"Inputs!$C$224","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$224","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$224","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$224","v":"Per Job"},{"$f":"Inputs!$G$224","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H181","v":99.966999999999999},{"$f":"'Calc Revenue & Tariffs'!I181","v":103.49913352806763},{"$f":"'Calc Revenue & Tariffs'!J181","v":106.1844250115755},{"$f":"'Calc Revenue & Tariffs'!K181","v":108.73408883853908},{"$f":"'Calc Revenue & Tariffs'!L181","v":112.07231510515774},{"$f":"'Calc Revenue & Tariffs'!M181","v":116.62178813502379},{"$f":"'Calc Revenue & Tariffs'!N181","v":119.53733283839938},{"$f":"'Calc Revenue & Tariffs'!O181","v":122.52576615935935},{"$f":"'Calc Revenue & Tariffs'!P181","v":125.58891031334332},{"$f":"'Calc Revenue & Tariffs'!Q181","v":128.72863307117689}]
[{"$f":"Inputs!$A$225","v":1},{"$f":"Inputs!$B$225","v":"Ancillary Services"},{"$f":"Inputs!$C$225","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$225","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$225","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$225","v":"Per Job"},{"$f":"Inputs!$G$225","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H182","v":214.215},{"$f":"'Calc Revenue & Tariffs'!I182","v":221.78385756014495},{"$f":"'Calc Revenue & Tariffs'!J182","v":227.53805359623325},{"$f":"'Calc Revenue & Tariffs'!K182","v":233.00161893972663},{"$f":"'Calc Revenue & Tariffs'!L182","v":240.15496093962375},{"$f":"'Calc Revenue & Tariffs'!M182","v":249.90383171790813},{"$f":"'Calc Revenue & Tariffs'!N182","v":256.1514275108558},{"$f":"'Calc Revenue & Tariffs'!O182","v":262.55521319862714},{"$f":"'Calc Revenue & Tariffs'!P182","v":269.11909352859277},{"$f":"'Calc Revenue & Tariffs'!Q182","v":275.84707086680754}]
[{"$f":"Inputs!$A$226","v":1},{"$f":"Inputs!$B$226","v":"Ancillary Services"},{"$f":"Inputs!$C$226","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$226","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$226","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$226","v":"Per Job"},{"$f":"Inputs!$G$226","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H183","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I183","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J183","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K183","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L183","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M183","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N183","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O183","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P183","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q183","v":91.949023622269195}]
[{"$f":"Inputs!$A$227","v":1},{"$f":"Inputs!$B$227","v":"Ancillary Services"},{"$f":"Inputs!$C$227","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$227","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$227","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$227","v":"Per Job"},{"$f":"Inputs!$G$227","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H184","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I184","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J184","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K184","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L184","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M184","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N184","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O184","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P184","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q184","v":183.89804724453839}]
[{"$f":"Inputs!$A$228","v":1},{"$f":"Inputs!$B$228","v":"Ancillary Services"},{"$f":"Inputs!$C$228","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$228","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$228","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$228","v":"Per Job"},{"$f":"Inputs!$G$228","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H185","v":284.19189999999998},{"$f":"'Calc Revenue & Tariffs'!I185","v":294.23325102979226},{"$f":"'Calc Revenue & Tariffs'!J185","v":301.86715110433602},{"$f":"'Calc Revenue & Tariffs'!K185","v":309.11548112670391},{"$f":"'Calc Revenue & Tariffs'!L185","v":318.60558151323409},{"$f":"'Calc Revenue & Tariffs'!M185","v":331.5390834124247},{"$f":"'Calc Revenue & Tariffs'!N185","v":339.82756049773531},{"$f":"'Calc Revenue & Tariffs'!O185","v":348.32324951017864},{"$f":"'Calc Revenue & Tariffs'!P185","v":357.03133074793305},{"$f":"'Calc Revenue & Tariffs'!Q185","v":365.95711401663135}]
[{"$f":"Inputs!$A$229","v":1},{"$f":"Inputs!$B$229","v":"Ancillary Services"},{"$f":"Inputs!$C$229","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$229","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$229","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$229","v":"Per Job"},{"$f":"Inputs!$G$229","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H186","v":499.83500000000004},{"$f":"'Calc Revenue & Tariffs'!I186","v":517.49566764033818},{"$f":"'Calc Revenue & Tariffs'!J186","v":530.92212505787757},{"$f":"'Calc Revenue & Tariffs'!K186","v":543.67044419269541},{"$f":"'Calc Revenue & Tariffs'!L186","v":560.36157552578868},{"$f":"'Calc Revenue & Tariffs'!M186","v":583.1089406751189},{"$f":"'Calc Revenue & Tariffs'!N186","v":597.68666419199678},{"$f":"'Calc Revenue & Tariffs'!O186","v":612.62883079679671},{"$f":"'Calc Revenue & Tariffs'!P186","v":627.94455156671654},{"$f":"'Calc Revenue & Tariffs'!Q186","v":643.64316535588443}]
[{"$f":"Inputs!$A$230","v":1},{"$f":"Inputs!$B$230","v":"Ancillary Services"},{"$f":"Inputs!$C$230","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$230","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$230","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$230","v":"Per Job"},{"$f":"Inputs!$G$230","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H187","v":999.67000000000007},{"$f":"'Calc Revenue & Tariffs'!I187","v":1034.9913352806764},{"$f":"'Calc Revenue & Tariffs'!J187","v":1061.8442501157551},{"$f":"'Calc Revenue & Tariffs'!K187","v":1087.3408883853908},{"$f":"'Calc Revenue & Tariffs'!L187","v":1120.7231510515774},{"$f":"'Calc Revenue & Tariffs'!M187","v":1166.2178813502378},{"$f":"'Calc Revenue & Tariffs'!N187","v":1195.3733283839936},{"$f":"'Calc Revenue & Tariffs'!O187","v":1225.2576615935934},{"$f":"'Calc Revenue & Tariffs'!P187","v":1255.8891031334331},{"$f":"'Calc Revenue & Tariffs'!Q187","v":1287.2863307117689}]
[{"$f":"Inputs!$A$231","v":1},{"$f":"Inputs!$B$231","v":"Ancillary Services"},{"$f":"Inputs!$C$231","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$231","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$231","v":"Subdivision - Industrial & Commercial - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$231","v":"Per Job"},{"$f":"Inputs!$G$231","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H188","v":1256.7280000000001},{"$f":"'Calc Revenue & Tariffs'!I188","v":1301.1319643528504},{"$f":"'Calc Revenue & Tariffs'!J188","v":1334.8899144312352},{"$f":"'Calc Revenue & Tariffs'!K188","v":1366.942831113063},{"$f":"'Calc Revenue & Tariffs'!L188","v":1408.909104179126},{"$f":"'Calc Revenue & Tariffs'!M188","v":1466.1024794117277},{"$f":"'Calc Revenue & Tariffs'!N188","v":1502.7550413970207},{"$f":"'Calc Revenue & Tariffs'!O188","v":1540.323917431946},{"$f":"'Calc Revenue & Tariffs'!P188","v":1578.8320153677446},{"$f":"'Calc Revenue & Tariffs'!Q188","v":1618.3028157519382}]
[{"$f":"Inputs!$A$232","v":1},{"$f":"Inputs!$B$232","v":"Ancillary Services"},{"$f":"Inputs!$C$232","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$232","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$232","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$232","v":"Per Job"},{"$f":"Inputs!$G$232","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H189","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I189","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J189","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K189","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L189","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M189","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N189","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O189","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P189","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q189","v":91.949023622269195}]
[{"$f":"Inputs!$A$233","v":1},{"$f":"Inputs!$B$233","v":"Ancillary Services"},{"$f":"Inputs!$C$233","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$233","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$233","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$233","v":"Per Job"},{"$f":"Inputs!$G$233","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H190","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I190","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J190","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K190","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L190","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M190","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N190","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O190","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P190","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q190","v":220.67765669344607}]
[{"$f":"Inputs!$A$234","v":1},{"$f":"Inputs!$B$234","v":"Ancillary Services"},{"$f":"Inputs!$C$234","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$234","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$234","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$234","v":"Per Job"},{"$f":"Inputs!$G$234","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H191","v":357.02499999999998},{"$f":"'Calc Revenue & Tariffs'!I191","v":369.63976260024151},{"$f":"'Calc Revenue & Tariffs'!J191","v":379.23008932705534},{"$f":"'Calc Revenue & Tariffs'!K191","v":388.33603156621098},{"$f":"'Calc Revenue & Tariffs'!L191","v":400.25826823270614},{"$f":"'Calc Revenue & Tariffs'!M191","v":416.50638619651346},{"$f":"'Calc Revenue & Tariffs'!N191","v":426.91904585142623},{"$f":"'Calc Revenue & Tariffs'!O191","v":437.59202199771187},{"$f":"'Calc Revenue & Tariffs'!P191","v":448.5318225476546},{"$f":"'Calc Revenue & Tariffs'!Q191","v":459.7451181113459}]
[{"$f":"Inputs!$A$235","v":1},{"$f":"Inputs!$B$235","v":"Ancillary Services"},{"$f":"Inputs!$C$235","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$235","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$235","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$235","v":"Per Job"},{"$f":"Inputs!$G$235","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H192","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I192","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J192","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K192","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L192","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M192","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N192","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O192","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P192","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q192","v":91.949023622269195}]
[{"$f":"Inputs!$A$236","v":1},{"$f":"Inputs!$B$236","v":"Ancillary Services"},{"$f":"Inputs!$C$236","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$236","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$236","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$236","v":"Per Job"},{"$f":"Inputs!$G$236","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H193","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I193","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J193","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K193","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L193","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M193","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N193","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O193","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P193","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q193","v":220.67765669344607}]
[{"$f":"Inputs!$A$237","v":1},{"$f":"Inputs!$B$237","v":"Ancillary Services"},{"$f":"Inputs!$C$237","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$237","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$237","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$237","v":"Per Job"},{"$f":"Inputs!$G$237","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H194","v":357.02499999999998},{"$f":"'Calc Revenue & Tariffs'!I194","v":369.63976260024151},{"$f":"'Calc Revenue & Tariffs'!J194","v":379.23008932705534},{"$f":"'Calc Revenue & Tariffs'!K194","v":388.33603156621098},{"$f":"'Calc Revenue & Tariffs'!L194","v":400.25826823270614},{"$f":"'Calc Revenue & Tariffs'!M194","v":416.50638619651346},{"$f":"'Calc Revenue & Tariffs'!N194","v":426.91904585142623},{"$f":"'Calc Revenue & Tariffs'!O194","v":437.59202199771187},{"$f":"'Calc Revenue & Tariffs'!P194","v":448.5318225476546},{"$f":"'Calc Revenue & Tariffs'!Q194","v":459.7451181113459}]
[{"$f":"Inputs!$A$238","v":1},{"$f":"Inputs!$B$238","v":"Ancillary Services"},{"$f":"Inputs!$C$238","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$238","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$238","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$238","v":"Per Job"},{"$f":"Inputs!$G$238","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H195","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I195","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J195","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K195","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L195","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M195","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N195","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O195","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P195","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q195","v":91.949023622269195}]
[{"$f":"Inputs!$A$239","v":1},{"$f":"Inputs!$B$239","v":"Ancillary Services"},{"$f":"Inputs!$C$239","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$239","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$239","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$239","v":"Per Job"},{"$f":"Inputs!$G$239","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H196","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I196","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J196","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K196","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L196","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M196","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N196","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O196","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P196","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q196","v":220.67765669344607}]
[{"$f":"Inputs!$A$240","v":1},{"$f":"Inputs!$B$240","v":"Ancillary Services"},{"$f":"Inputs!$C$240","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$240","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$240","v":"Subdivision - Industrial & Commercial - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$240","v":"Per Job"},{"$f":"Inputs!$G$240","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H197","v":357.02499999999998},{"$f":"'Calc Revenue & Tariffs'!I197","v":369.63976260024151},{"$f":"'Calc Revenue & Tariffs'!J197","v":379.23008932705534},{"$f":"'Calc Revenue & Tariffs'!K197","v":388.33603156621098},{"$f":"'Calc Revenue & Tariffs'!L197","v":400.25826823270614},{"$f":"'Calc Revenue & Tariffs'!M197","v":416.50638619651346},{"$f":"'Calc Revenue & Tariffs'!N197","v":426.91904585142623},{"$f":"'Calc Revenue & Tariffs'!O197","v":437.59202199771187},{"$f":"'Calc Revenue & Tariffs'!P197","v":448.5318225476546},{"$f":"'Calc Revenue & Tariffs'!Q197","v":459.7451181113459}]
[{"$f":"Inputs!$A$241","v":1},{"$f":"Inputs!$B$241","v":"Ancillary Services"},{"$f":"Inputs!$C$241","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$241","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$241","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade A"},{"$f":"Inputs!$F$241","v":"Per Job"},{"$f":"Inputs!$G$241","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H198","v":85.685999999999993},{"$f":"'Calc Revenue & Tariffs'!I198","v":88.713543024057969},{"$f":"'Calc Revenue & Tariffs'!J198","v":91.015221438493285},{"$f":"'Calc Revenue & Tariffs'!K198","v":93.200647575890628},{"$f":"'Calc Revenue & Tariffs'!L198","v":96.061984375849477},{"$f":"'Calc Revenue & Tariffs'!M198","v":99.961532687163228},{"$f":"'Calc Revenue & Tariffs'!N198","v":102.4605710043423},{"$f":"'Calc Revenue & Tariffs'!O198","v":105.02208527945085},{"$f":"'Calc Revenue & Tariffs'!P198","v":107.64763741143712},{"$f":"'Calc Revenue & Tariffs'!Q198","v":110.33882834672303}]
[{"$f":"Inputs!$A$242","v":1},{"$f":"Inputs!$B$242","v":"Ancillary Services"},{"$f":"Inputs!$C$242","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$242","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$242","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade B"},{"$f":"Inputs!$F$242","v":"Per Job"},{"$f":"Inputs!$G$242","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H199","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I199","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J199","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K199","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L199","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M199","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N199","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O199","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P199","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q199","v":220.67765669344607}]
[{"$f":"Inputs!$A$243","v":1},{"$f":"Inputs!$B$243","v":"Ancillary Services"},{"$f":"Inputs!$C$243","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$243","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$243","v":"Subdivision - Non Urban - Overhead - Per Pole (1 - 5) - Grade C"},{"$f":"Inputs!$F$243","v":"Per Job"},{"$f":"Inputs!$G$243","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H200","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I200","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J200","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K200","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L200","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M200","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N200","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O200","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P200","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q200","v":367.79609448907678}]
[{"$f":"Inputs!$A$244","v":1},{"$f":"Inputs!$B$244","v":"Ancillary Services"},{"$f":"Inputs!$C$244","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$244","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$244","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade A"},{"$f":"Inputs!$F$244","v":"Per Job"},{"$f":"Inputs!$G$244","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H201","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I201","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J201","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K201","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L201","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M201","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N201","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O201","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P201","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q201","v":73.55921889781537}]
[{"$f":"Inputs!$A$245","v":1},{"$f":"Inputs!$B$245","v":"Ancillary Services"},{"$f":"Inputs!$C$245","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$245","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$245","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade B"},{"$f":"Inputs!$F$245","v":"Per Job"},{"$f":"Inputs!$G$245","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H202","v":92.82650000000001},{"$f":"'Calc Revenue & Tariffs'!I202","v":96.106338276062814},{"$f":"'Calc Revenue & Tariffs'!J202","v":98.599823225034413},{"$f":"'Calc Revenue & Tariffs'!K202","v":100.96736820721488},{"$f":"'Calc Revenue & Tariffs'!L202","v":104.06714974050362},{"$f":"'Calc Revenue & Tariffs'!M202","v":108.29166041109352},{"$f":"'Calc Revenue & Tariffs'!N202","v":110.99895192137085},{"$f":"'Calc Revenue & Tariffs'!O202","v":113.77392571940511},{"$f":"'Calc Revenue & Tariffs'!P202","v":116.61827386239023},{"$f":"'Calc Revenue & Tariffs'!Q202","v":119.53373070894997}]
[{"$f":"Inputs!$A$246","v":1},{"$f":"Inputs!$B$246","v":"Ancillary Services"},{"$f":"Inputs!$C$246","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$246","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$246","v":"Subdivision - Non Urban - Overhead - Per Pole (11 +) - Grade C"},{"$f":"Inputs!$F$246","v":"Per Job"},{"$f":"Inputs!$G$246","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H203","v":199.934},{"$f":"'Calc Revenue & Tariffs'!I203","v":206.99826705613526},{"$f":"'Calc Revenue & Tariffs'!J203","v":212.368850023151},{"$f":"'Calc Revenue & Tariffs'!K203","v":217.46817767707816},{"$f":"'Calc Revenue & Tariffs'!L203","v":224.14463021031548},{"$f":"'Calc Revenue & Tariffs'!M203","v":233.24357627004758},{"$f":"'Calc Revenue & Tariffs'!N203","v":239.07466567679876},{"$f":"'Calc Revenue & Tariffs'!O203","v":245.0515323187187},{"$f":"'Calc Revenue & Tariffs'!P203","v":251.17782062668664},{"$f":"'Calc Revenue & Tariffs'!Q203","v":257.45726614235377}]
[{"$f":"Inputs!$A$247","v":1},{"$f":"Inputs!$B$247","v":"Ancillary Services"},{"$f":"Inputs!$C$247","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$247","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$247","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade A"},{"$f":"Inputs!$F$247","v":"Per Job"},{"$f":"Inputs!$G$247","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H204","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I204","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J204","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K204","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L204","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M204","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N204","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O204","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P204","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q204","v":91.949023622269195}]
[{"$f":"Inputs!$A$248","v":1},{"$f":"Inputs!$B$248","v":"Ancillary Services"},{"$f":"Inputs!$C$248","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$248","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$248","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade B"},{"$f":"Inputs!$F$248","v":"Per Job"},{"$f":"Inputs!$G$248","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H205","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I205","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J205","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K205","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L205","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M205","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N205","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O205","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P205","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q205","v":183.89804724453839}]
[{"$f":"Inputs!$A$249","v":1},{"$f":"Inputs!$B$249","v":"Ancillary Services"},{"$f":"Inputs!$C$249","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$249","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$249","v":"Subdivision - Non Urban - Overhead - Per Pole (6 - 10) - Grade C"},{"$f":"Inputs!$F$249","v":"Per Job"},{"$f":"Inputs!$G$249","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H206","v":264.19850000000002},{"$f":"'Calc Revenue & Tariffs'!I206","v":273.53342432417878},{"$f":"'Calc Revenue & Tariffs'!J206","v":280.63026610202104},{"$f":"'Calc Revenue & Tariffs'!K206","v":287.36866335899617},{"$f":"'Calc Revenue & Tariffs'!L206","v":296.19111849220263},{"$f":"'Calc Revenue & Tariffs'!M206","v":308.21472578542006},{"$f":"'Calc Revenue & Tariffs'!N206","v":315.92009393005554},{"$f":"'Calc Revenue & Tariffs'!O206","v":323.81809627830688},{"$f":"'Calc Revenue & Tariffs'!P206","v":331.91354868526452},{"$f":"'Calc Revenue & Tariffs'!Q206","v":340.2113874023961}]
[{"$f":"Inputs!$A$250","v":1},{"$f":"Inputs!$B$250","v":"Ancillary Services"},{"$f":"Inputs!$C$250","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$250","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$250","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade A"},{"$f":"Inputs!$F$250","v":"Per Job"},{"$f":"Inputs!$G$250","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H207","v":485.55399999999997},{"$f":"'Calc Revenue & Tariffs'!I207","v":502.71007713632849},{"$f":"'Calc Revenue & Tariffs'!J207","v":515.75292148479525},{"$f":"'Calc Revenue & Tariffs'!K207","v":528.13700293004683},{"$f":"'Calc Revenue & Tariffs'!L207","v":544.35124479648027},{"$f":"'Calc Revenue & Tariffs'!M207","v":566.44868522725824},{"$f":"'Calc Revenue & Tariffs'!N207","v":580.60990235793963},{"$f":"'Calc Revenue & Tariffs'!O207","v":595.12514991688806},{"$f":"'Calc Revenue & Tariffs'!P207","v":610.00327866481018},{"$f":"'Calc Revenue & Tariffs'!Q207","v":625.25336063143038}]
[{"$f":"Inputs!$A$251","v":1},{"$f":"Inputs!$B$251","v":"Ancillary Services"},{"$f":"Inputs!$C$251","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$251","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$251","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade B"},{"$f":"Inputs!$F$251","v":"Per Job"},{"$f":"Inputs!$G$251","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H208","v":999.67000000000007},{"$f":"'Calc Revenue & Tariffs'!I208","v":1034.9913352806764},{"$f":"'Calc Revenue & Tariffs'!J208","v":1061.8442501157551},{"$f":"'Calc Revenue & Tariffs'!K208","v":1087.3408883853908},{"$f":"'Calc Revenue & Tariffs'!L208","v":1120.7231510515774},{"$f":"'Calc Revenue & Tariffs'!M208","v":1166.2178813502378},{"$f":"'Calc Revenue & Tariffs'!N208","v":1195.3733283839936},{"$f":"'Calc Revenue & Tariffs'!O208","v":1225.2576615935934},{"$f":"'Calc Revenue & Tariffs'!P208","v":1255.8891031334331},{"$f":"'Calc Revenue & Tariffs'!Q208","v":1287.2863307117689}]
[{"$f":"Inputs!$A$252","v":1},{"$f":"Inputs!$B$252","v":"Ancillary Services"},{"$f":"Inputs!$C$252","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$252","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$252","v":"Subdivision - Non Urban - Overhead - Per Pole Sub - Grade C"},{"$f":"Inputs!$F$252","v":"Per Job"},{"$f":"Inputs!$G$252","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H209","v":1213.885},{"$f":"'Calc Revenue & Tariffs'!I209","v":1256.7751928408213},{"$f":"'Calc Revenue & Tariffs'!J209","v":1289.3823037119882},{"$f":"'Calc Revenue & Tariffs'!K209","v":1320.3425073251174},{"$f":"'Calc Revenue & Tariffs'!L209","v":1360.878111991201},{"$f":"'Calc Revenue & Tariffs'!M209","v":1416.1217130681457},{"$f":"'Calc Revenue & Tariffs'!N209","v":1451.5247558948492},{"$f":"'Calc Revenue & Tariffs'!O209","v":1487.8128747922203},{"$f":"'Calc Revenue & Tariffs'!P209","v":1525.0081966620257},{"$f":"'Calc Revenue & Tariffs'!Q209","v":1563.1334015785762}]
[{"$f":"Inputs!$A$253","v":1},{"$f":"Inputs!$B$253","v":"Ancillary Services"},{"$f":"Inputs!$C$253","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$253","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$253","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$253","v":"Per Job"},{"$f":"Inputs!$G$253","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H210","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I210","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J210","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K210","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L210","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M210","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N210","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O210","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P210","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q210","v":91.949023622269195}]
[{"$f":"Inputs!$A$254","v":1},{"$f":"Inputs!$B$254","v":"Ancillary Services"},{"$f":"Inputs!$C$254","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$254","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$254","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$254","v":"Per Job"},{"$f":"Inputs!$G$254","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H211","v":171.37199999999999},{"$f":"'Calc Revenue & Tariffs'!I211","v":177.42708604811594},{"$f":"'Calc Revenue & Tariffs'!J211","v":182.03044287698657},{"$f":"'Calc Revenue & Tariffs'!K211","v":186.40129515178126},{"$f":"'Calc Revenue & Tariffs'!L211","v":192.12396875169895},{"$f":"'Calc Revenue & Tariffs'!M211","v":199.92306537432646},{"$f":"'Calc Revenue & Tariffs'!N211","v":204.9211420086846},{"$f":"'Calc Revenue & Tariffs'!O211","v":210.0441705589017},{"$f":"'Calc Revenue & Tariffs'!P211","v":215.29527482287423},{"$f":"'Calc Revenue & Tariffs'!Q211","v":220.67765669344607}]
[{"$f":"Inputs!$A$255","v":1},{"$f":"Inputs!$B$255","v":"Ancillary Services"},{"$f":"Inputs!$C$255","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$255","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$255","v":"Subdivision - Non Urban - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$255","v":"Per Job"},{"$f":"Inputs!$G$255","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H212","v":364.16550000000001},{"$f":"'Calc Revenue & Tariffs'!I212","v":377.03255785224644},{"$f":"'Calc Revenue & Tariffs'!J212","v":386.81469111359655},{"$f":"'Calc Revenue & Tariffs'!K212","v":396.10275219753527},{"$f":"'Calc Revenue & Tariffs'!L212","v":408.26343359736035},{"$f":"'Calc Revenue & Tariffs'!M212","v":424.83651392044379},{"$f":"'Calc Revenue & Tariffs'!N212","v":435.45742676845487},{"$f":"'Calc Revenue & Tariffs'!O212","v":446.34386243766619},{"$f":"'Calc Revenue & Tariffs'!P212","v":457.50245899860778},{"$f":"'Calc Revenue & Tariffs'!Q212","v":468.94002047357293}]
[{"$f":"Inputs!$A$256","v":1},{"$f":"Inputs!$B$256","v":"Ancillary Services"},{"$f":"Inputs!$C$256","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$256","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$256","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$256","v":"Per Job"},{"$f":"Inputs!$G$256","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H213","v":42.842999999999996},{"$f":"'Calc Revenue & Tariffs'!I213","v":44.356771512028985},{"$f":"'Calc Revenue & Tariffs'!J213","v":45.507610719246642},{"$f":"'Calc Revenue & Tariffs'!K213","v":46.600323787945314},{"$f":"'Calc Revenue & Tariffs'!L213","v":48.030992187924738},{"$f":"'Calc Revenue & Tariffs'!M213","v":49.980766343581614},{"$f":"'Calc Revenue & Tariffs'!N213","v":51.230285502171149},{"$f":"'Calc Revenue & Tariffs'!O213","v":52.511042639725424},{"$f":"'Calc Revenue & Tariffs'!P213","v":53.823818705718558},{"$f":"'Calc Revenue & Tariffs'!Q213","v":55.169414173361517}]
[{"$f":"Inputs!$A$257","v":1},{"$f":"Inputs!$B$257","v":"Ancillary Services"},{"$f":"Inputs!$C$257","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$257","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$257","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$257","v":"Per Job"},{"$f":"Inputs!$G$257","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H214","v":92.82650000000001},{"$f":"'Calc Revenue & Tariffs'!I214","v":96.106338276062814},{"$f":"'Calc Revenue & Tariffs'!J214","v":98.599823225034413},{"$f":"'Calc Revenue & Tariffs'!K214","v":100.96736820721488},{"$f":"'Calc Revenue & Tariffs'!L214","v":104.06714974050362},{"$f":"'Calc Revenue & Tariffs'!M214","v":108.29166041109352},{"$f":"'Calc Revenue & Tariffs'!N214","v":110.99895192137085},{"$f":"'Calc Revenue & Tariffs'!O214","v":113.77392571940511},{"$f":"'Calc Revenue & Tariffs'!P214","v":116.61827386239023},{"$f":"'Calc Revenue & Tariffs'!Q214","v":119.53373070894997}]
[{"$f":"Inputs!$A$258","v":1},{"$f":"Inputs!$B$258","v":"Ancillary Services"},{"$f":"Inputs!$C$258","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$258","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$258","v":"Subdivision - Non Urban - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$258","v":"Per Job"},{"$f":"Inputs!$G$258","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H215","v":214.215},{"$f":"'Calc Revenue & Tariffs'!I215","v":221.78385756014495},{"$f":"'Calc Revenue & Tariffs'!J215","v":227.53805359623325},{"$f":"'Calc Revenue & Tariffs'!K215","v":233.00161893972663},{"$f":"'Calc Revenue & Tariffs'!L215","v":240.15496093962375},{"$f":"'Calc Revenue & Tariffs'!M215","v":249.90383171790813},{"$f":"'Calc Revenue & Tariffs'!N215","v":256.1514275108558},{"$f":"'Calc Revenue & Tariffs'!O215","v":262.55521319862714},{"$f":"'Calc Revenue & Tariffs'!P215","v":269.11909352859277},{"$f":"'Calc Revenue & Tariffs'!Q215","v":275.84707086680754}]
[{"$f":"Inputs!$A$259","v":1},{"$f":"Inputs!$B$259","v":"Ancillary Services"},{"$f":"Inputs!$C$259","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$259","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$259","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade A"},{"$f":"Inputs!$F$259","v":"Per Job"},{"$f":"Inputs!$G$259","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H216","v":14.281000000000001},{"$f":"'Calc Revenue & Tariffs'!I216","v":14.785590504009663},{"$f":"'Calc Revenue & Tariffs'!J216","v":15.169203573082216},{"$f":"'Calc Revenue & Tariffs'!K216","v":15.533441262648441},{"$f":"'Calc Revenue & Tariffs'!L216","v":16.010330729308251},{"$f":"'Calc Revenue & Tariffs'!M216","v":16.660255447860543},{"$f":"'Calc Revenue & Tariffs'!N216","v":17.076761834057056},{"$f":"'Calc Revenue & Tariffs'!O216","v":17.50368087990848},{"$f":"'Calc Revenue & Tariffs'!P216","v":17.941272901906189},{"$f":"'Calc Revenue & Tariffs'!Q216","v":18.389804724453843}]
[{"$f":"Inputs!$A$260","v":1},{"$f":"Inputs!$B$260","v":"Ancillary Services"},{"$f":"Inputs!$C$260","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$260","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$260","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade B"},{"$f":"Inputs!$F$260","v":"Per Job"},{"$f":"Inputs!$G$260","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H217","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I217","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J217","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K217","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L217","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M217","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N217","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O217","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P217","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q217","v":73.55921889781537}]
[{"$f":"Inputs!$A$261","v":1},{"$f":"Inputs!$B$261","v":"Ancillary Services"},{"$f":"Inputs!$C$261","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$261","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$261","v":"Subdivision - Non Urban - Underground - Per Lot (51+) - Grade C"},{"$f":"Inputs!$F$261","v":"Per Job"},{"$f":"Inputs!$G$261","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H218","v":99.966999999999999},{"$f":"'Calc Revenue & Tariffs'!I218","v":103.49913352806763},{"$f":"'Calc Revenue & Tariffs'!J218","v":106.1844250115755},{"$f":"'Calc Revenue & Tariffs'!K218","v":108.73408883853908},{"$f":"'Calc Revenue & Tariffs'!L218","v":112.07231510515774},{"$f":"'Calc Revenue & Tariffs'!M218","v":116.62178813502379},{"$f":"'Calc Revenue & Tariffs'!N218","v":119.53733283839938},{"$f":"'Calc Revenue & Tariffs'!O218","v":122.52576615935935},{"$f":"'Calc Revenue & Tariffs'!P218","v":125.58891031334332},{"$f":"'Calc Revenue & Tariffs'!Q218","v":128.72863307117689}]
[{"$f":"Inputs!$A$262","v":1},{"$f":"Inputs!$B$262","v":"Ancillary Services"},{"$f":"Inputs!$C$262","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$262","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$262","v":"Subdivision - URD - Underground - Per Hour + $44 travel time"},{"$f":"Inputs!$F$262","v":"Per Hour"},{"$f":"Inputs!$G$262","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H219","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I219","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J219","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K219","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L219","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M219","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N219","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O219","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P219","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q219","v":183.89804724453839}]
[{"$f":"Inputs!$A$263","v":1},{"$f":"Inputs!$B$263","v":"Ancillary Services"},{"$f":"Inputs!$C$263","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$263","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$263","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade A"},{"$f":"Inputs!$F$263","v":"Per Job"},{"$f":"Inputs!$G$263","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H220","v":71.405000000000001},{"$f":"'Calc Revenue & Tariffs'!I220","v":73.927952520048308},{"$f":"'Calc Revenue & Tariffs'!J220","v":75.846017865411071},{"$f":"'Calc Revenue & Tariffs'!K220","v":77.66720631324219},{"$f":"'Calc Revenue & Tariffs'!L220","v":80.051653646541226},{"$f":"'Calc Revenue & Tariffs'!M220","v":83.301277239302692},{"$f":"'Calc Revenue & Tariffs'!N220","v":85.383809170285247},{"$f":"'Calc Revenue & Tariffs'!O220","v":87.518404399542376},{"$f":"'Calc Revenue & Tariffs'!P220","v":89.706364509530928},{"$f":"'Calc Revenue & Tariffs'!Q220","v":91.949023622269195}]
[{"$f":"Inputs!$A$264","v":1},{"$f":"Inputs!$B$264","v":"Ancillary Services"},{"$f":"Inputs!$C$264","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$264","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$264","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade B"},{"$f":"Inputs!$F$264","v":"Per Job"},{"$f":"Inputs!$G$264","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H221","v":164.23149999999998},{"$f":"'Calc Revenue & Tariffs'!I221","v":170.03429079611109},{"$f":"'Calc Revenue & Tariffs'!J221","v":174.44584109044544},{"$f":"'Calc Revenue & Tariffs'!K221","v":178.63457452045702},{"$f":"'Calc Revenue & Tariffs'!L221","v":184.11880338704481},{"$f":"'Calc Revenue & Tariffs'!M221","v":191.59293765039618},{"$f":"'Calc Revenue & Tariffs'!N221","v":196.38276109165608},{"$f":"'Calc Revenue & Tariffs'!O221","v":201.29233011894746},{"$f":"'Calc Revenue & Tariffs'!P221","v":206.32463837192114},{"$f":"'Calc Revenue & Tariffs'!Q221","v":211.48275433121916}]
[{"$f":"Inputs!$A$265","v":1},{"$f":"Inputs!$B$265","v":"Ancillary Services"},{"$f":"Inputs!$C$265","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$265","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$265","v":"Subdivision - URD - Underground - Per Lot (1 - 10) - Grade C"},{"$f":"Inputs!$F$265","v":"Per Job"},{"$f":"Inputs!$G$265","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H222","v":357.02499999999998},{"$f":"'Calc Revenue & Tariffs'!I222","v":369.63976260024151},{"$f":"'Calc Revenue & Tariffs'!J222","v":379.23008932705534},{"$f":"'Calc Revenue & Tariffs'!K222","v":388.33603156621098},{"$f":"'Calc Revenue & Tariffs'!L222","v":400.25826823270614},{"$f":"'Calc Revenue & Tariffs'!M222","v":416.50638619651346},{"$f":"'Calc Revenue & Tariffs'!N222","v":426.91904585142623},{"$f":"'Calc Revenue & Tariffs'!O222","v":437.59202199771187},{"$f":"'Calc Revenue & Tariffs'!P222","v":448.5318225476546},{"$f":"'Calc Revenue & Tariffs'!Q222","v":459.7451181113459}]
[{"$f":"Inputs!$A$266","v":1},{"$f":"Inputs!$B$266","v":"Ancillary Services"},{"$f":"Inputs!$C$266","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$266","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$266","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade A"},{"$f":"Inputs!$F$266","v":"Per Job"},{"$f":"Inputs!$G$266","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H223","v":42.842999999999996},{"$f":"'Calc Revenue & Tariffs'!I223","v":44.356771512028985},{"$f":"'Calc Revenue & Tariffs'!J223","v":45.507610719246642},{"$f":"'Calc Revenue & Tariffs'!K223","v":46.600323787945314},{"$f":"'Calc Revenue & Tariffs'!L223","v":48.030992187924738},{"$f":"'Calc Revenue & Tariffs'!M223","v":49.980766343581614},{"$f":"'Calc Revenue & Tariffs'!N223","v":51.230285502171149},{"$f":"'Calc Revenue & Tariffs'!O223","v":52.511042639725424},{"$f":"'Calc Revenue & Tariffs'!P223","v":53.823818705718558},{"$f":"'Calc Revenue & Tariffs'!Q223","v":55.169414173361517}]
[{"$f":"Inputs!$A$267","v":1},{"$f":"Inputs!$B$267","v":"Ancillary Services"},{"$f":"Inputs!$C$267","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$267","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$267","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade B"},{"$f":"Inputs!$F$267","v":"Per Job"},{"$f":"Inputs!$G$267","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H224","v":99.966999999999999},{"$f":"'Calc Revenue & Tariffs'!I224","v":103.49913352806763},{"$f":"'Calc Revenue & Tariffs'!J224","v":106.1844250115755},{"$f":"'Calc Revenue & Tariffs'!K224","v":108.73408883853908},{"$f":"'Calc Revenue & Tariffs'!L224","v":112.07231510515774},{"$f":"'Calc Revenue & Tariffs'!M224","v":116.62178813502379},{"$f":"'Calc Revenue & Tariffs'!N224","v":119.53733283839938},{"$f":"'Calc Revenue & Tariffs'!O224","v":122.52576615935935},{"$f":"'Calc Revenue & Tariffs'!P224","v":125.58891031334332},{"$f":"'Calc Revenue & Tariffs'!Q224","v":128.72863307117689}]
[{"$f":"Inputs!$A$268","v":1},{"$f":"Inputs!$B$268","v":"Ancillary Services"},{"$f":"Inputs!$C$268","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$268","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$268","v":"Subdivision - URD - Underground - Per Lot (11 - 50) - Grade C"},{"$f":"Inputs!$F$268","v":"Per Job"},{"$f":"Inputs!$G$268","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H225","v":199.934},{"$f":"'Calc Revenue & Tariffs'!I225","v":206.99826705613526},{"$f":"'Calc Revenue & Tariffs'!J225","v":212.368850023151},{"$f":"'Calc Revenue & Tariffs'!K225","v":217.46817767707816},{"$f":"'Calc Revenue & Tariffs'!L225","v":224.14463021031548},{"$f":"'Calc Revenue & Tariffs'!M225","v":233.24357627004758},{"$f":"'Calc Revenue & Tariffs'!N225","v":239.07466567679876},{"$f":"'Calc Revenue & Tariffs'!O225","v":245.0515323187187},{"$f":"'Calc Revenue & Tariffs'!P225","v":251.17782062668664},{"$f":"'Calc Revenue & Tariffs'!Q225","v":257.45726614235377}]
[{"$f":"Inputs!$A$269","v":1},{"$f":"Inputs!$B$269","v":"Ancillary Services"},{"$f":"Inputs!$C$269","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$269","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$269","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade A"},{"$f":"Inputs!$F$269","v":"Per Job"},{"$f":"Inputs!$G$269","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H226","v":14.281000000000001},{"$f":"'Calc Revenue & Tariffs'!I226","v":14.785590504009663},{"$f":"'Calc Revenue & Tariffs'!J226","v":15.169203573082216},{"$f":"'Calc Revenue & Tariffs'!K226","v":15.533441262648441},{"$f":"'Calc Revenue & Tariffs'!L226","v":16.010330729308251},{"$f":"'Calc Revenue & Tariffs'!M226","v":16.660255447860543},{"$f":"'Calc Revenue & Tariffs'!N226","v":17.076761834057056},{"$f":"'Calc Revenue & Tariffs'!O226","v":17.50368087990848},{"$f":"'Calc Revenue & Tariffs'!P226","v":17.941272901906189},{"$f":"'Calc Revenue & Tariffs'!Q226","v":18.389804724453843}]
[{"$f":"Inputs!$A$270","v":1},{"$f":"Inputs!$B$270","v":"Ancillary Services"},{"$f":"Inputs!$C$270","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$270","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$270","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade B"},{"$f":"Inputs!$F$270","v":"Per Job"},{"$f":"Inputs!$G$270","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H227","v":57.124000000000002},{"$f":"'Calc Revenue & Tariffs'!I227","v":59.142362016038653},{"$f":"'Calc Revenue & Tariffs'!J227","v":60.676814292328864},{"$f":"'Calc Revenue & Tariffs'!K227","v":62.133765050593766},{"$f":"'Calc Revenue & Tariffs'!L227","v":64.041322917233003},{"$f":"'Calc Revenue & Tariffs'!M227","v":66.641021791442171},{"$f":"'Calc Revenue & Tariffs'!N227","v":68.307047336228223},{"$f":"'Calc Revenue & Tariffs'!O227","v":70.014723519633918},{"$f":"'Calc Revenue & Tariffs'!P227","v":71.765091607624754},{"$f":"'Calc Revenue & Tariffs'!Q227","v":73.55921889781537}]
[{"$f":"Inputs!$A$271","v":1},{"$f":"Inputs!$B$271","v":"Ancillary Services"},{"$f":"Inputs!$C$271","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$271","v":"Inspection of Service Work (Level 1)"},{"$f":"Inputs!$E$271","v":"Subdivision - URD - Underground - Per Lot (51 +) - Grade C"},{"$f":"Inputs!$F$271","v":"Per Job"},{"$f":"Inputs!$G$271","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H228","v":92.82650000000001},{"$f":"'Calc Revenue & Tariffs'!I228","v":96.106338276062814},{"$f":"'Calc Revenue & Tariffs'!J228","v":98.599823225034413},{"$f":"'Calc Revenue & Tariffs'!K228","v":100.96736820721488},{"$f":"'Calc Revenue & Tariffs'!L228","v":104.06714974050362},{"$f":"'Calc Revenue & Tariffs'!M228","v":108.29166041109352},{"$f":"'Calc Revenue & Tariffs'!N228","v":110.99895192137085},{"$f":"'Calc Revenue & Tariffs'!O228","v":113.77392571940511},{"$f":"'Calc Revenue & Tariffs'!P228","v":116.61827386239023},{"$f":"'Calc Revenue & Tariffs'!Q228","v":119.53373070894997}]
[{"$f":"Inputs!$A$272","v":1},{"$f":"Inputs!$B$272","v":"Ancillary Services"},{"$f":"Inputs!$C$272","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$272","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$272","v":"Per NOSW - A Grade"},{"$f":"Inputs!$F$272","v":"Per NOSW"},{"$f":"Inputs!$G$272","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H229","v":49.983499999999999},{"$f":"'Calc Revenue & Tariffs'!I229","v":51.749566764033816},{"$f":"'Calc Revenue & Tariffs'!J229","v":53.092212505787749},{"$f":"'Calc Revenue & Tariffs'!K229","v":54.36704441926954},{"$f":"'Calc Revenue & Tariffs'!L229","v":56.036157552578871},{"$f":"'Calc Revenue & Tariffs'!M229","v":58.310894067511896},{"$f":"'Calc Revenue & Tariffs'!N229","v":59.76866641919969},{"$f":"'Calc Revenue & Tariffs'!O229","v":61.262883079679675},{"$f":"'Calc Revenue & Tariffs'!P229","v":62.79445515667166},{"$f":"'Calc Revenue & Tariffs'!Q229","v":64.364316535588443}]
[{"$f":"Inputs!$A$273","v":1},{"$f":"Inputs!$B$273","v":"Ancillary Services"},{"$f":"Inputs!$C$273","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$273","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$273","v":"Per NOSW - B Grade"},{"$f":"Inputs!$F$273","v":"Per NOSW"},{"$f":"Inputs!$G$273","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H230","v":85.685999999999993},{"$f":"'Calc Revenue & Tariffs'!I230","v":88.713543024057969},{"$f":"'Calc Revenue & Tariffs'!J230","v":91.015221438493285},{"$f":"'Calc Revenue & Tariffs'!K230","v":93.200647575890628},{"$f":"'Calc Revenue & Tariffs'!L230","v":96.061984375849477},{"$f":"'Calc Revenue & Tariffs'!M230","v":99.961532687163228},{"$f":"'Calc Revenue & Tariffs'!N230","v":102.4605710043423},{"$f":"'Calc Revenue & Tariffs'!O230","v":105.02208527945085},{"$f":"'Calc Revenue & Tariffs'!P230","v":107.64763741143712},{"$f":"'Calc Revenue & Tariffs'!Q230","v":110.33882834672303}]
[{"$f":"Inputs!$A$274","v":1},{"$f":"Inputs!$B$274","v":"Ancillary Services"},{"$f":"Inputs!$C$274","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$274","v":"Inspection of service work (Level 2 work)"},{"$f":"Inputs!$E$274","v":"Per NOSW - C Grade"},{"$f":"Inputs!$F$274","v":"Per NOSW"},{"$f":"Inputs!$G$274","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H231","v":285.62},{"$f":"'Calc Revenue & Tariffs'!I231","v":295.71181008019323},{"$f":"'Calc Revenue & Tariffs'!J231","v":303.38407146164428},{"$f":"'Calc Revenue & Tariffs'!K231","v":310.66882525296876},{"$f":"'Calc Revenue & Tariffs'!L231","v":320.2066145861649},{"$f":"'Calc Revenue & Tariffs'!M231","v":333.20510895721077},{"$f":"'Calc Revenue & Tariffs'!N231","v":341.53523668114099},{"$f":"'Calc Revenue & Tariffs'!O231","v":350.07361759816951},{"$f":"'Calc Revenue & Tariffs'!P231","v":358.82545803812371},{"$f":"'Calc Revenue & Tariffs'!Q231","v":367.79609448907678}]
[{"$f":"Inputs!$A$275","v":1},{"$f":"Inputs!$B$275","v":"Ancillary Services"},{"$f":"Inputs!$C$275","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$275","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$275","v":"Access Permits"},{"$f":"Inputs!$F$275","v":"Per AA or ATW"},{"$f":"Inputs!$G$275","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H232","v":2377.8080010101417},{"$f":"'Calc Revenue & Tariffs'!I232","v":2461.8230796228377},{"$f":"'Calc Revenue & Tariffs'!J232","v":2525.6952331788052},{"$f":"'Calc Revenue & Tariffs'!K232","v":2586.3413568760266},{"$f":"'Calc Revenue & Tariffs'!L232","v":2665.7441710641888},{"$f":"'Calc Revenue & Tariffs'!M232","v":2773.9576152087097},{"$f":"'Calc Revenue & Tariffs'!N232","v":2843.306555588927},{"$f":"'Calc Revenue & Tariffs'!O232","v":2914.3892194786499},{"$f":"'Calc Revenue & Tariffs'!P232","v":2987.2489499656158},{"$f":"'Calc Revenue & Tariffs'!Q232","v":3061.9301737147557}]
[{"$f":"Inputs!$A$276","v":1},{"$f":"Inputs!$B$276","v":"Ancillary Services"},{"$f":"Inputs!$C$276","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$276","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$276","v":"Administration Fee"},{"$f":"Inputs!$F$276","v":"Per Job"},{"$f":"Inputs!$G$276","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H233","v":47.612614746078101},{"$f":"'Calc Revenue & Tariffs'!I233","v":49.294911032888649},{"$f":"'Calc Revenue & Tariffs'!J233","v":50.573870578390512},{"$f":"'Calc Revenue & Tariffs'!K233","v":51.788232933219881},{"$f":"'Calc Revenue & Tariffs'!L233","v":53.37817442558989},{"$f":"'Calc Revenue & Tariffs'!M233","v":55.545012548857414},{"$f":"'Calc Revenue & Tariffs'!N233","v":56.933637862578848},{"$f":"'Calc Revenue & Tariffs'!O233","v":58.356978809143314},{"$f":"'Calc Revenue & Tariffs'!P233","v":59.815903279371895},{"$f":"'Calc Revenue & Tariffs'!Q233","v":61.311300861356187}]
[{"$f":"Inputs!$A$277","v":1},{"$f":"Inputs!$B$277","v":"Ancillary Services"},{"$f":"Inputs!$C$277","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$277","v":"Inspection of works outside normal working hours"},{"$f":"Inputs!$E$277","v":"Overtime Hours Rate"},{"$f":"Inputs!$F$277","v":"Per Hour"},{"$f":"Inputs!$G$277","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H234","v":71.418922119117155},{"$f":"'Calc Revenue & Tariffs'!I234","v":73.942366549332988},{"$f":"'Calc Revenue & Tariffs'!J234","v":75.860805867585782},{"$f":"'Calc Revenue & Tariffs'!K234","v":77.682349399829846},{"$f":"'Calc Revenue & Tariffs'!L234","v":80.067261638384863},{"$f":"'Calc Revenue & Tariffs'!M234","v":83.31751882328615},{"$f":"'Calc Revenue & Tariffs'!N234","v":85.400456793868301},{"$f":"'Calc Revenue & Tariffs'!O234","v":87.535468213715006},{"$f":"'Calc Revenue & Tariffs'!P234","v":89.723854919057871},{"$f":"'Calc Revenue & Tariffs'!Q234","v":91.96695129203431}]
[{"$f":"Inputs!$A$278","v":1},{"$f":"Inputs!$B$278","v":"Ancillary Services"},{"$f":"Inputs!$C$278","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work"},{"$f":"Inputs!$E$278","v":"Investigation, review & implementation of remedial actions associated with ASP's connection work."},{"$f":"Inputs!$F$278","v":"Per Hour"},{"$f":"Inputs!$G$278","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H235","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I235","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J235","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K235","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L235","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M235","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N235","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O235","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P235","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q235","v":183.89804724453839}]
[{"$f":"Inputs!$A$279","v":1},{"$f":"Inputs!$B$279","v":"Ancillary Services"},{"$f":"Inputs!$C$279","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$279","v":"Private inspection"},{"$f":"Inputs!$E$279","v":"private inspection of privately owned low voltage or high voltage network infrastructure (i.e. privately owned distribution infrastructure before the meter)."},{"$f":"Inputs!$F$279","v":"Per Hour"},{"$f":"Inputs!$G$279","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H236","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I236","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J236","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K236","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L236","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M236","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N236","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O236","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P236","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q236","v":183.89804724453839}]
[{"$f":"Inputs!$A$280","v":1},{"$f":"Inputs!$B$280","v":"Ancillary Services"},{"$f":"Inputs!$C$280","v":"Inspection services − Private electrical installations and accredited service providers (ASPs)"},{"$f":"Inputs!$D$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$E$280","v":"Reinspection Fee (Level 1 & Level 2 work)"},{"$f":"Inputs!$F$280","v":"Per Hour"},{"$f":"Inputs!$G$280","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H237","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I237","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J237","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K237","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L237","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M237","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N237","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O237","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P237","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q237","v":183.89804724453839}]
[{"$f":"Inputs!$A$281","v":0},{"$f":"Inputs!$B$281","v":"Ancillary Services"},{"$f":"Inputs!$C$281","v":"Network related property services"},{"$f":"Inputs!$D$281","v":"Conveyancing Information"},{"$f":"Inputs!$E$281","v":"Supply of conveyancing information - Per Desk Inquiry "},{"$f":"Inputs!$F$281","v":"Per Inquiry"},{"$f":"Inputs!$G$281","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H238","v":59.27000000000001},{"$f":"'Calc Revenue & Tariffs'!I238","v":61.364186623671507},{"$f":"'Calc Revenue & Tariffs'!J238","v":62.95628427817261},{"$f":"'Calc Revenue & Tariffs'!K238","v":64.467968884333956},{"$f":"'Calc Revenue & Tariffs'!L238","v":66.447188735109592},{"$f":"'Calc Revenue & Tariffs'!M238","v":69.144551529633389},{"$f":"'Calc Revenue & Tariffs'!N238","v":70.873165317874225},{"$f":"'Calc Revenue & Tariffs'!O238","v":72.644994450821073},{"$f":"'Calc Revenue & Tariffs'!P238","v":74.461119312091597},{"$f":"'Calc Revenue & Tariffs'!Q238","v":76.322647294893883}]
[{"$f":"Inputs!$A$282","v":0},{"$f":"Inputs!$B$282","v":"Ancillary Services"},{"$f":"Inputs!$C$282","v":"Network related property services"},{"$f":"Inputs!$D$282","v":"Services involved in obtaining deeds of agreement"},{"$f":"Inputs!$E$282","v":"Services involved in obtaining deeds of agreement in relation to property rights associated with contestable connections work"},{"$f":"Inputs!$F$282","v":"Per Hour"},{"$f":"Inputs!$G$282","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H239","v":142.81},{"$f":"'Calc Revenue & Tariffs'!I239","v":147.85590504009662},{"$f":"'Calc Revenue & Tariffs'!J239","v":151.69203573082214},{"$f":"'Calc Revenue & Tariffs'!K239","v":155.33441262648438},{"$f":"'Calc Revenue & Tariffs'!L239","v":160.10330729308245},{"$f":"'Calc Revenue & Tariffs'!M239","v":166.60255447860538},{"$f":"'Calc Revenue & Tariffs'!N239","v":170.76761834057049},{"$f":"'Calc Revenue & Tariffs'!O239","v":175.03680879908475},{"$f":"'Calc Revenue & Tariffs'!P239","v":179.41272901906186},{"$f":"'Calc Revenue & Tariffs'!Q239","v":183.89804724453839}]
[{"$f":"Inputs!$A$283","v":0},{"$f":"Inputs!$B$283","v":"Ancillary Services"},{"$f":"Inputs!$C$283","v":"Network safety services"},{"$f":"Inputs!$D$283","v":"De-energisation safety services"},{"$f":"Inputs!$E$283","v":"de-energising wires for safe approach (e.g. for tree pruning)"},{"$f":"Inputs!$F$283","v":"Per Job"},{"$f":"Inputs!$G$283","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H240","v":301.1976337186826},{"$f":"'Calc Revenue & Tariffs'!I240","v":311.83984825580376},{"$f":"'Calc Revenue & Tariffs'!J240","v":319.93055259501074},{"$f":"'Calc Revenue & Tariffs'!K240","v":327.61261479013064},{"$f":"'Calc Revenue & Tariffs'!L240","v":337.67059244598795},{"$f":"'Calc Revenue & Tariffs'!M240","v":351.37802101004024},{"$f":"'Calc Revenue & Tariffs'!N240","v":360.16247153529122},{"$f":"'Calc Revenue & Tariffs'!O240","v":369.16653332367349},{"$f":"'Calc Revenue & Tariffs'!P240","v":378.39569665676527},{"$f":"'Calc Revenue & Tariffs'!Q240","v":387.85558907318438}]
[{"$f":"Inputs!$A$284","v":0},{"$f":"Inputs!$B$284","v":"Ancillary Services"},{"$f":"Inputs!$C$284","v":"Network safety services"},{"$f":"Inputs!$D$284","v":"Network safety services"},{"$f":"Inputs!$E$284","v":"Traffic Management to install & remove, break & remake, connect & disconnect excluded distribution services"},{"$f":"Inputs!$F$284","v":"Per Job"},{"$f":"Inputs!$G$284","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H241","v":3756.4305017046672},{"$f":"'Calc Revenue & Tariffs'!I241","v":3889.156442474391},{"$f":"'Calc Revenue & Tariffs'!J241","v":3990.0608492748029},{"$f":"'Calc Revenue & Tariffs'!K241","v":4085.8688155906775},{"$f":"'Calc Revenue & Tariffs'!L241","v":4211.3083603356235},{"$f":"'Calc Revenue & Tariffs'!M241","v":4382.2625677847973},{"$f":"'Calc Revenue & Tariffs'!N241","v":4491.8191319794169},{"$f":"'Calc Revenue & Tariffs'!O241","v":4604.1146102789016},{"$f":"'Calc Revenue & Tariffs'!P241","v":4719.2174755358737},{"$f":"'Calc Revenue & Tariffs'!Q241","v":4837.1979124242698}]
[{"$f":"Inputs!$A$285","v":0},{"$f":"Inputs!$B$285","v":"Ancillary Services"},{"$f":"Inputs!$C$285","v":"Network safety services"},{"$f":"Inputs!$D$285","v":"Network safety services"},{"$f":"Inputs!$E$285","v":"Traffic Management to test, terminate and joint excluded distribution services"},{"$f":"Inputs!$F$285","v":"Per Job"},{"$f":"Inputs!$G$285","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H242","v":3445.927395433363},{"$f":"'Calc Revenue & Tariffs'!I242","v":3567.6823314492176},{"$f":"'Calc Revenue & Tariffs'!J242","v":3660.2460723611553},{"$f":"'Calc Revenue & Tariffs'!K242","v":3748.1346398932333},{"$f":"'Calc Revenue & Tariffs'!L242","v":3863.205466709047},{"$f":"'Calc Revenue & Tariffs'!M242","v":4020.0287558784794},{"$f":"'Calc Revenue & Tariffs'!N242","v":4120.5294747754406},{"$f":"'Calc Revenue & Tariffs'!O242","v":4223.5427116448263},{"$f":"'Calc Revenue & Tariffs'!P242","v":4329.1312794359465},{"$f":"'Calc Revenue & Tariffs'!Q242","v":4437.3595614218448}]
[{"$f":"Inputs!$A$286","v":0},{"$f":"Inputs!$B$286","v":"Ancillary Services"},{"$f":"Inputs!$C$286","v":"Network safety services"},{"$f":"Inputs!$D$286","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$286","v":"Fitting of tiger tails (Labour) - Per Hour"},{"$f":"Inputs!$F$286","v":"Per Hour"},{"$f":"Inputs!$G$286","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H243","v":133.80000000000001},{"$f":"'Calc Revenue & Tariffs'!I243","v":138.52755475362321},{"$f":"'Calc Revenue & Tariffs'!J243","v":142.1216608135565},{"$f":"'Calc Revenue & Tariffs'!K243","v":145.53423716422947},{"$f":"'Calc Revenue & Tariffs'!L243","v":150.00225835595847},{"$f":"'Calc Revenue & Tariffs'!M243","v":156.09146270735519},{"$f":"'Calc Revenue & Tariffs'!N243","v":159.99374927503905},{"$f":"'Calc Revenue & Tariffs'!O243","v":163.99359300691501},{"$f":"'Calc Revenue & Tariffs'!P243","v":168.09343283208787},{"$f":"'Calc Revenue & Tariffs'!Q243","v":172.29576865289005}]
[{"$f":"Inputs!$A$287","v":0},{"$f":"Inputs!$B$287","v":"Ancillary Services"},{"$f":"Inputs!$C$287","v":"Network safety services"},{"$f":"Inputs!$D$287","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$287","v":"Fitting of tiger tails (Material) - Weekly Hire"},{"$f":"Inputs!$F$287","v":"Per Tiger Tail"},{"$f":"Inputs!$G$287","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H244","v":5.0374768614095764},{"$f":"'Calc Revenue & Tariffs'!I244","v":5.215466007018124},{"$f":"'Calc Revenue & Tariffs'!J244","v":5.3507815983063605},{"$f":"'Calc Revenue & Tariffs'!K244","v":5.4792627224043331},{"$f":"'Calc Revenue & Tariffs'!L244","v":5.6474806100696746},{"$f":"'Calc Revenue & Tariffs'!M244","v":5.876734915185934},{"$f":"'Calc Revenue & Tariffs'!N244","v":6.0236532880655815},{"$f":"'Calc Revenue & Tariffs'!O244","v":6.1742446202672205},{"$f":"'Calc Revenue & Tariffs'!P244","v":6.3286007357739003},{"$f":"'Calc Revenue & Tariffs'!Q244","v":6.486815754168247}]
[{"$f":"Inputs!$A$288","v":0},{"$f":"Inputs!$B$288","v":"Ancillary Services"},{"$f":"Inputs!$C$288","v":"Network safety services"},{"$f":"Inputs!$D$288","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$288","v":"High load escorts - Per Hour"},{"$f":"Inputs!$F$288","v":"Per Hour"},{"$f":"Inputs!$G$288","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H245","v":133.80000000000001},{"$f":"'Calc Revenue & Tariffs'!I245","v":138.52755475362321},{"$f":"'Calc Revenue & Tariffs'!J245","v":142.1216608135565},{"$f":"'Calc Revenue & Tariffs'!K245","v":145.53423716422947},{"$f":"'Calc Revenue & Tariffs'!L245","v":150.00225835595847},{"$f":"'Calc Revenue & Tariffs'!M245","v":156.09146270735519},{"$f":"'Calc Revenue & Tariffs'!N245","v":159.99374927503905},{"$f":"'Calc Revenue & Tariffs'!O245","v":163.99359300691501},{"$f":"'Calc Revenue & Tariffs'!P245","v":168.09343283208787},{"$f":"'Calc Revenue & Tariffs'!Q245","v":172.29576865289005}]
[{"$f":"Inputs!$A$289","v":0},{"$f":"Inputs!$B$289","v":"Ancillary Services"},{"$f":"Inputs!$C$289","v":"Network safety services"},{"$f":"Inputs!$D$289","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$289","v":"Provision of service crew / additional crew - Per Hour"},{"$f":"Inputs!$F$289","v":"Per Hour"},{"$f":"Inputs!$G$289","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H246","v":133.80000000000001},{"$f":"'Calc Revenue & Tariffs'!I246","v":138.52755475362321},{"$f":"'Calc Revenue & Tariffs'!J246","v":142.1216608135565},{"$f":"'Calc Revenue & Tariffs'!K246","v":145.53423716422947},{"$f":"'Calc Revenue & Tariffs'!L246","v":150.00225835595847},{"$f":"'Calc Revenue & Tariffs'!M246","v":156.09146270735519},{"$f":"'Calc Revenue & Tariffs'!N246","v":159.99374927503905},{"$f":"'Calc Revenue & Tariffs'!O246","v":163.99359300691501},{"$f":"'Calc Revenue & Tariffs'!P246","v":168.09343283208787},{"$f":"'Calc Revenue & Tariffs'!Q246","v":172.29576865289005}]
[{"$f":"Inputs!$A$290","v":0},{"$f":"Inputs!$B$290","v":"Ancillary Services"},{"$f":"Inputs!$C$290","v":"Network safety services"},{"$f":"Inputs!$D$290","v":"Rectification Works  For these jobs, materials & other costs are charged at purchase price + overheads"},{"$f":"Inputs!$E$290","v":"Rectification of illegal connections - Per Job"},{"$f":"Inputs!$F$290","v":"Per Job"},{"$f":"Inputs!$G$290","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H247","v":535.20000000000005},{"$f":"'Calc Revenue & Tariffs'!I247","v":554.11021901449283},{"$f":"'Calc Revenue & Tariffs'!J247","v":568.48664325422601},{"$f":"'Calc Revenue & Tariffs'!K247","v":582.13694865691787},{"$f":"'Calc Revenue & Tariffs'!L247","v":600.0090334238339},{"$f":"'Calc Revenue & Tariffs'!M247","v":624.36585082942076},{"$f":"'Calc Revenue & Tariffs'!N247","v":639.9749971001562},{"$f":"'Calc Revenue & Tariffs'!O247","v":655.97437202766002},{"$f":"'Calc Revenue & Tariffs'!P247","v":672.37373132835148},{"$f":"'Calc Revenue & Tariffs'!Q247","v":689.18307461156019}]
[{"$f":"Inputs!$A$291","v":1},{"$f":"Inputs!$B$291","v":"Ancillary Services"},{"$f":"Inputs!$C$291","v":"Network tariff change request"},{"$f":"Inputs!$D$291","v":"Network tariff change request"},{"$f":"Inputs!$E$291","v":"Network tariff change request"},{"$f":"Inputs!$F$291","v":"Per Job"},{"$f":"Inputs!$G$291","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H248","v":0},{"$f":"'Calc Revenue & Tariffs'!I248","v":0},{"$f":"'Calc Revenue & Tariffs'!J248","v":0},{"$f":"'Calc Revenue & Tariffs'!K248","v":0},{"$f":"'Calc Revenue & Tariffs'!L248","v":0},{"$f":"'Calc Revenue & Tariffs'!M248","v":0},{"$f":"'Calc Revenue & Tariffs'!N248","v":0},{"$f":"'Calc Revenue & Tariffs'!O248","v":0},{"$f":"'Calc Revenue & Tariffs'!P248","v":0},{"$f":"'Calc Revenue & Tariffs'!Q248","v":0}]
[{"$f":"Inputs!$A$292","v":0},{"$f":"Inputs!$B$292","v":"Ancillary Services"},{"$f":"Inputs!$C$292","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$292","v":"Compliance Certificate"},{"$f":"Inputs!$E$292","v":"Connection of Load - Industrial & Commercial - Per Compliance Cert"},{"$f":"Inputs!$F$292","v":"Per Job"},{"$f":"Inputs!$G$292","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H249","v":178.12},{"$f":"'Calc Revenue & Tariffs'!I249","v":184.4135130995169},{"$f":"'Calc Revenue & Tariffs'!J249","v":189.19813321457909},{"$f":"'Calc Revenue & Tariffs'!K249","v":193.74109360009382},{"$f":"'Calc Revenue & Tariffs'!L249","v":199.68910506998003},{"$f":"'Calc Revenue & Tariffs'!M249","v":207.79530147559129},{"$f":"'Calc Revenue & Tariffs'!N249","v":212.99018401248105},{"$f":"'Calc Revenue & Tariffs'!O249","v":218.31493861279307},{"$f":"'Calc Revenue & Tariffs'!P249","v":223.77281207811288},{"$f":"'Calc Revenue & Tariffs'!Q249","v":229.36713238006567}]
[{"$f":"Inputs!$A$293","v":0},{"$f":"Inputs!$B$293","v":"Ancillary Services"},{"$f":"Inputs!$C$293","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$293","v":"Compliance Certificate"},{"$f":"Inputs!$E$293","v":"Connection of Load - Industrial & Commercial - Per hour for early cert"},{"$f":"Inputs!$F$293","v":"Per Hour"},{"$f":"Inputs!$G$293","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H250","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I250","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J250","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K250","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L250","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M250","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N250","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O250","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P250","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q250","v":114.68356619003283}]
[{"$f":"Inputs!$A$294","v":0},{"$f":"Inputs!$B$294","v":"Ancillary Services"},{"$f":"Inputs!$C$294","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$294","v":"Compliance Certificate"},{"$f":"Inputs!$E$294","v":"Connection of Load - Non Urban - Per Compliance Cert"},{"$f":"Inputs!$F$294","v":"Per Job"},{"$f":"Inputs!$G$294","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H251","v":267.18},{"$f":"'Calc Revenue & Tariffs'!I251","v":276.62026964927537},{"$f":"'Calc Revenue & Tariffs'!J251","v":283.79719982186867},{"$f":"'Calc Revenue & Tariffs'!K251","v":290.6116404001408},{"$f":"'Calc Revenue & Tariffs'!L251","v":299.53365760497007},{"$f":"'Calc Revenue & Tariffs'!M251","v":311.69295221338695},{"$f":"'Calc Revenue & Tariffs'!N251","v":319.48527601872161},{"$f":"'Calc Revenue & Tariffs'!O251","v":327.47240791918961},{"$f":"'Calc Revenue & Tariffs'!P251","v":335.6592181171693},{"$f":"'Calc Revenue & Tariffs'!Q251","v":344.05069857009852}]
[{"$f":"Inputs!$A$295","v":0},{"$f":"Inputs!$B$295","v":"Ancillary Services"},{"$f":"Inputs!$C$295","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$295","v":"Compliance Certificate"},{"$f":"Inputs!$E$295","v":"Connection of Load - Non Urban - Per hour for early cert"},{"$f":"Inputs!$F$295","v":"Per Hour"},{"$f":"Inputs!$G$295","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H252","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I252","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J252","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K252","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L252","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M252","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N252","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O252","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P252","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q252","v":114.68356619003283}]
[{"$f":"Inputs!$A$296","v":0},{"$f":"Inputs!$B$296","v":"Ancillary Services"},{"$f":"Inputs!$C$296","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$296","v":"Compliance Certificate"},{"$f":"Inputs!$E$296","v":"Connection of Load - URD - Per Compliance Cert"},{"$f":"Inputs!$F$296","v":"Per Job"},{"$f":"Inputs!$G$296","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H253","v":178.12},{"$f":"'Calc Revenue & Tariffs'!I253","v":184.4135130995169},{"$f":"'Calc Revenue & Tariffs'!J253","v":189.19813321457909},{"$f":"'Calc Revenue & Tariffs'!K253","v":193.74109360009382},{"$f":"'Calc Revenue & Tariffs'!L253","v":199.68910506998003},{"$f":"'Calc Revenue & Tariffs'!M253","v":207.79530147559129},{"$f":"'Calc Revenue & Tariffs'!N253","v":212.99018401248105},{"$f":"'Calc Revenue & Tariffs'!O253","v":218.31493861279307},{"$f":"'Calc Revenue & Tariffs'!P253","v":223.77281207811288},{"$f":"'Calc Revenue & Tariffs'!Q253","v":229.36713238006567}]
[{"$f":"Inputs!$A$297","v":0},{"$f":"Inputs!$B$297","v":"Ancillary Services"},{"$f":"Inputs!$C$297","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$297","v":"Compliance Certificate"},{"$f":"Inputs!$E$297","v":"Connection of Load - URD - Per hour for early cert"},{"$f":"Inputs!$F$297","v":"Per Hour"},{"$f":"Inputs!$G$297","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H254","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I254","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J254","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K254","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L254","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M254","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N254","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O254","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P254","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q254","v":114.68356619003283}]
[{"$f":"Inputs!$A$298","v":0},{"$f":"Inputs!$B$298","v":"Ancillary Services"},{"$f":"Inputs!$C$298","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$298","v":"Notification of Arrangement"},{"$f":"Inputs!$E$298","v":"Subdivision - Industrial & Commercial - Per hour for early notification"},{"$f":"Inputs!$F$298","v":"Per Hour"},{"$f":"Inputs!$G$298","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H255","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I255","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J255","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K255","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L255","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M255","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N255","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O255","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P255","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q255","v":114.68356619003283}]
[{"$f":"Inputs!$A$299","v":0},{"$f":"Inputs!$B$299","v":"Ancillary Services"},{"$f":"Inputs!$C$299","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$299","v":"Notification of Arrangement"},{"$f":"Inputs!$E$299","v":"Subdivision - Industrial & Commercial - Per NOA"},{"$f":"Inputs!$F$299","v":"Per Job"},{"$f":"Inputs!$G$299","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H256","v":178.12},{"$f":"'Calc Revenue & Tariffs'!I256","v":184.4135130995169},{"$f":"'Calc Revenue & Tariffs'!J256","v":189.19813321457909},{"$f":"'Calc Revenue & Tariffs'!K256","v":193.74109360009382},{"$f":"'Calc Revenue & Tariffs'!L256","v":199.68910506998003},{"$f":"'Calc Revenue & Tariffs'!M256","v":207.79530147559129},{"$f":"'Calc Revenue & Tariffs'!N256","v":212.99018401248105},{"$f":"'Calc Revenue & Tariffs'!O256","v":218.31493861279307},{"$f":"'Calc Revenue & Tariffs'!P256","v":223.77281207811288},{"$f":"'Calc Revenue & Tariffs'!Q256","v":229.36713238006567}]
[{"$f":"Inputs!$A$300","v":0},{"$f":"Inputs!$B$300","v":"Ancillary Services"},{"$f":"Inputs!$C$300","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$300","v":"Notification of Arrangement"},{"$f":"Inputs!$E$300","v":"Subdivision - Non Urban - Per hour for early notification"},{"$f":"Inputs!$F$300","v":"Per Hour"},{"$f":"Inputs!$G$300","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H257","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I257","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J257","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K257","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L257","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M257","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N257","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O257","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P257","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q257","v":114.68356619003283}]
[{"$f":"Inputs!$A$301","v":0},{"$f":"Inputs!$B$301","v":"Ancillary Services"},{"$f":"Inputs!$C$301","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$301","v":"Notification of Arrangement"},{"$f":"Inputs!$E$301","v":"Subdivision - Non Urban - Per NOA"},{"$f":"Inputs!$F$301","v":"Per Job"},{"$f":"Inputs!$G$301","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H258","v":178.12},{"$f":"'Calc Revenue & Tariffs'!I258","v":184.4135130995169},{"$f":"'Calc Revenue & Tariffs'!J258","v":189.19813321457909},{"$f":"'Calc Revenue & Tariffs'!K258","v":193.74109360009382},{"$f":"'Calc Revenue & Tariffs'!L258","v":199.68910506998003},{"$f":"'Calc Revenue & Tariffs'!M258","v":207.79530147559129},{"$f":"'Calc Revenue & Tariffs'!N258","v":212.99018401248105},{"$f":"'Calc Revenue & Tariffs'!O258","v":218.31493861279307},{"$f":"'Calc Revenue & Tariffs'!P258","v":223.77281207811288},{"$f":"'Calc Revenue & Tariffs'!Q258","v":229.36713238006567}]
[{"$f":"Inputs!$A$302","v":0},{"$f":"Inputs!$B$302","v":"Ancillary Services"},{"$f":"Inputs!$C$302","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$302","v":"Notification of Arrangement"},{"$f":"Inputs!$E$302","v":"Subdivision - URD - Per hour for early notification"},{"$f":"Inputs!$F$302","v":"Per Hour"},{"$f":"Inputs!$G$302","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H259","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I259","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J259","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K259","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L259","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M259","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N259","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O259","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P259","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q259","v":114.68356619003283}]
[{"$f":"Inputs!$A$303","v":0},{"$f":"Inputs!$B$303","v":"Ancillary Services"},{"$f":"Inputs!$C$303","v":"Notices of arrangement and completion notices"},{"$f":"Inputs!$D$303","v":"Notification of Arrangement"},{"$f":"Inputs!$E$303","v":"Subdivision - URD - Per NOA"},{"$f":"Inputs!$F$303","v":"Per Job"},{"$f":"Inputs!$G$303","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H260","v":178.12},{"$f":"'Calc Revenue & Tariffs'!I260","v":184.4135130995169},{"$f":"'Calc Revenue & Tariffs'!J260","v":189.19813321457909},{"$f":"'Calc Revenue & Tariffs'!K260","v":193.74109360009382},{"$f":"'Calc Revenue & Tariffs'!L260","v":199.68910506998003},{"$f":"'Calc Revenue & Tariffs'!M260","v":207.79530147559129},{"$f":"'Calc Revenue & Tariffs'!N260","v":212.99018401248105},{"$f":"'Calc Revenue & Tariffs'!O260","v":218.31493861279307},{"$f":"'Calc Revenue & Tariffs'!P260","v":223.77281207811288},{"$f":"'Calc Revenue & Tariffs'!Q260","v":229.36713238006567}]
[{"$f":"Inputs!$A$304","v":1},{"$f":"Inputs!$B$304","v":"Ancillary Services"},{"$f":"Inputs!$C$304","v":"Off-peak conversion"},{"$f":"Inputs!$D$304","v":"Off Peak Conversions"},{"$f":"Inputs!$E$304","v":"Off Peak Conversion site visit (no access)"},{"$f":"Inputs!$F$304","v":"Per Job"},{"$f":"Inputs!$G$304","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H261","v":100.35000000000001},{"$f":"'Calc Revenue & Tariffs'!I261","v":103.89566606521741},{"$f":"'Calc Revenue & Tariffs'!J261","v":106.59124561016741},{"$f":"'Calc Revenue & Tariffs'!K261","v":109.15067787317214},{"$f":"'Calc Revenue & Tariffs'!L261","v":112.50169376696891},{"$f":"'Calc Revenue & Tariffs'!M261","v":117.06859703051647},{"$f":"'Calc Revenue & Tariffs'!N261","v":119.99531195627937},{"$f":"'Calc Revenue & Tariffs'!O261","v":122.99519475518633},{"$f":"'Calc Revenue & Tariffs'!P261","v":126.07007462406598},{"$f":"'Calc Revenue & Tariffs'!Q261","v":129.22182648966762}]
[{"$f":"Inputs!$A$305","v":1},{"$f":"Inputs!$B$305","v":"Ancillary Services"},{"$f":"Inputs!$C$305","v":"Off-peak conversion"},{"$f":"Inputs!$D$305","v":"Off Peak Conversions"},{"$f":"Inputs!$E$305","v":"Off Peak Conversions"},{"$f":"Inputs!$F$305","v":"Per Job"},{"$f":"Inputs!$G$305","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H262","v":111.50000000000001},{"$f":"'Calc Revenue & Tariffs'!I262","v":115.43962896135268},{"$f":"'Calc Revenue & Tariffs'!J262","v":118.43471734463044},{"$f":"'Calc Revenue & Tariffs'!K262","v":121.27853097019126},{"$f":"'Calc Revenue & Tariffs'!L262","v":125.00188196329879},{"$f":"'Calc Revenue & Tariffs'!M262","v":130.07621892279607},{"$f":"'Calc Revenue & Tariffs'!N262","v":133.32812439586596},{"$f":"'Calc Revenue & Tariffs'!O262","v":136.66132750576259},{"$f":"'Calc Revenue & Tariffs'!P262","v":140.07786069340665},{"$f":"'Calc Revenue & Tariffs'!Q262","v":143.57980721074179}]
[{"$f":"Inputs!$A$306","v":0},{"$f":"Inputs!$B$306","v":"Ancillary Services"},{"$f":"Inputs!$C$306","v":"Planned Interruption – Customer requested "},{"$f":"Inputs!$D$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$E$306","v":"Planned interruption - customer requested"},{"$f":"Inputs!$F$306","v":"Per Job"},{"$f":"Inputs!$G$306","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H263","v":132.71777157305038},{"$f":"'Calc Revenue & Tariffs'!I263","v":137.40708795489232},{"$f":"'Calc Revenue & Tariffs'!J263","v":140.9721234337529},{"$f":"'Calc Revenue & Tariffs'!K263","v":144.35709748894132},{"$f":"'Calc Revenue & Tariffs'!L263","v":148.78897952113448},{"$f":"'Calc Revenue & Tariffs'!M263","v":154.82893192898425},{"$f":"'Calc Revenue & Tariffs'!N263","v":158.69965522720884},{"$f":"'Calc Revenue & Tariffs'!O263","v":162.66714660788904},{"$f":"'Calc Revenue & Tariffs'!P263","v":166.73382527308624},{"$f":"'Calc Revenue & Tariffs'!Q263","v":170.90217090491339}]
[{"$f":"Inputs!$A$307","v":1},{"$f":"Inputs!$B$307","v":"Ancillary Services"},{"$f":"Inputs!$C$307","v":"Provision of training to third parties for network related access "},{"$f":"Inputs!$D$307","v":"Training services to ASPs"},{"$f":"Inputs!$E$307","v":"Training services to ASPs"},{"$f":"Inputs!$F$307","v":"Per Hour"},{"$f":"Inputs!$G$307","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H264","v":143.06238160847184},{"$f":"'Calc Revenue & Tariffs'!I264","v":148.11720404672135},{"$f":"'Calc Revenue & Tariffs'!J264","v":151.9601141564934},{"$f":"'Calc Revenue & Tariffs'!K264","v":155.608928058945},{"$f":"'Calc Revenue & Tariffs'!L264","v":160.38625057587979},{"$f":"'Calc Revenue & Tariffs'!M264","v":166.89698358493422},{"$f":"'Calc Revenue & Tariffs'!N264","v":171.06940817455757},{"$f":"'Calc Revenue & Tariffs'!O264","v":175.34614337892148},{"$f":"'Calc Revenue & Tariffs'!P264","v":179.72979696339451},{"$f":"'Calc Revenue & Tariffs'!Q264","v":184.22304188747935}]
[{"$f":"Inputs!$A$308","v":0},{"$f":"Inputs!$B$308","v":"Ancillary Services"},{"$f":"Inputs!$C$308","v":"Rectification works to maintain network safety"},{"$f":"Inputs!$D$308","v":"Vegetation defect management"},{"$f":"Inputs!$E$308","v":"Vegetation defect management"},{"$f":"Inputs!$F$308","v":"Per Job"},{"$f":"Inputs!$G$308","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H265","v":133.80000000000001},{"$f":"'Calc Revenue & Tariffs'!I265","v":138.52755475362321},{"$f":"'Calc Revenue & Tariffs'!J265","v":142.1216608135565},{"$f":"'Calc Revenue & Tariffs'!K265","v":145.53423716422947},{"$f":"'Calc Revenue & Tariffs'!L265","v":150.00225835595847},{"$f":"'Calc Revenue & Tariffs'!M265","v":156.09146270735519},{"$f":"'Calc Revenue & Tariffs'!N265","v":159.99374927503905},{"$f":"'Calc Revenue & Tariffs'!O265","v":163.99359300691501},{"$f":"'Calc Revenue & Tariffs'!P265","v":168.09343283208787},{"$f":"'Calc Revenue & Tariffs'!Q265","v":172.29576865289005}]
[{"$f":"Inputs!$A$309","v":1},{"$f":"Inputs!$B$309","v":"Ancillary Services"},{"$f":"Inputs!$C$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$D$309","v":"ROLR"},{"$f":"Inputs!$E$309","v":"Services provided in relation to a Retailer of Last Resort (ROLR) event"},{"$f":"Inputs!$F$309","v":"Per Job"},{"$f":"Inputs!$G$309","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H266","v":0},{"$f":"'Calc Revenue & Tariffs'!I266","v":0},{"$f":"'Calc Revenue & Tariffs'!J266","v":0},{"$f":"'Calc Revenue & Tariffs'!K266","v":0},{"$f":"'Calc Revenue & Tariffs'!L266","v":0},{"$f":"'Calc Revenue & Tariffs'!M266","v":0},{"$f":"'Calc Revenue & Tariffs'!N266","v":0},{"$f":"'Calc Revenue & Tariffs'!O266","v":0},{"$f":"'Calc Revenue & Tariffs'!P266","v":0},{"$f":"'Calc Revenue & Tariffs'!Q266","v":0}]
[{"$f":"Inputs!$A$310","v":0},{"$f":"Inputs!$B$310","v":"Ancillary Services"},{"$f":"Inputs!$C$310","v":"Site establishment services"},{"$f":"Inputs!$D$310","v":"Site Establishment Fee"},{"$f":"Inputs!$E$310","v":"Error correction due to incorrect information received from Retailers or Metering Providers  (no Site Visit)"},{"$f":"Inputs!$F$310","v":"Per new NMI"},{"$f":"Inputs!$G$310","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H267","v":136.9393562979771},{"$f":"'Calc Revenue & Tariffs'!I267","v":141.77783391251077},{"$f":"'Calc Revenue & Tariffs'!J267","v":145.45626866822022},{"$f":"'Calc Revenue & Tariffs'!K267","v":148.94891447374232},{"$f":"'Calc Revenue & Tariffs'!L267","v":153.52176907703898},{"$f":"'Calc Revenue & Tariffs'!M267","v":159.75384474405774},{"$f":"'Calc Revenue & Tariffs'!N267","v":163.74769086265917},{"$f":"'Calc Revenue & Tariffs'!O267","v":167.84138313422562},{"$f":"'Calc Revenue & Tariffs'!P267","v":172.03741771258126},{"$f":"'Calc Revenue & Tariffs'!Q267","v":176.33835315539577}]
[{"$f":"Inputs!$A$311","v":0},{"$f":"Inputs!$B$311","v":"Ancillary Services"},{"$f":"Inputs!$C$311","v":"Site establishment services"},{"$f":"Inputs!$D$311","v":"Site Establishment Fee"},{"$f":"Inputs!$E$311","v":"Non market Site Establishment"},{"$f":"Inputs!$F$311","v":"Per new NMI"},{"$f":"Inputs!$G$311","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H268","v":10.270451722348284},{"$f":"'Calc Revenue & Tariffs'!I268","v":10.633337543438307},{"$f":"'Calc Revenue & Tariffs'!J268","v":10.909220150116518},{"$f":"'Calc Revenue & Tariffs'!K268","v":11.171168585530676},{"$f":"'Calc Revenue & Tariffs'!L268","v":11.514132680777925},{"$f":"'Calc Revenue & Tariffs'!M268","v":11.981538355804332},{"$f":"'Calc Revenue & Tariffs'!N268","v":12.281076814699439},{"$f":"'Calc Revenue & Tariffs'!O268","v":12.588103735066923},{"$f":"'Calc Revenue & Tariffs'!P268","v":12.902806328443596},{"$f":"'Calc Revenue & Tariffs'!Q268","v":13.225376486654685}]
[{"$f":"Inputs!$A$312","v":0},{"$f":"Inputs!$B$312","v":"Ancillary Services"},{"$f":"Inputs!$C$312","v":"Site establishment services"},{"$f":"Inputs!$D$312","v":"Site Establishment Fee"},{"$f":"Inputs!$E$312","v":"Site Establishment - Per NMI"},{"$f":"Inputs!$F$312","v":"Per new NMI"},{"$f":"Inputs!$G$312","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H269","v":35.878192246931903},{"$f":"'Calc Revenue & Tariffs'!I269","v":37.145876240268151},{"$f":"'Calc Revenue & Tariffs'!J269","v":38.109628319297677},{"$f":"'Calc Revenue & Tariffs'!K269","v":39.024703583623378},{"$f":"'Calc Revenue & Tariffs'!L269","v":40.222794191098863},{"$f":"'Calc Revenue & Tariffs'!M269","v":41.855601697453622},{"$f":"'Calc Revenue & Tariffs'!N269","v":42.901991739889958},{"$f":"'Calc Revenue & Tariffs'!O269","v":43.974541533387203},{"$f":"'Calc Revenue & Tariffs'!P269","v":45.073905071721882},{"$f":"'Calc Revenue & Tariffs'!Q269","v":46.200752698514925}]
[{"$f":"Inputs!$A$313","v":0},{"$f":"Inputs!$B$313","v":"Ancillary Services"},{"$f":"Inputs!$C$313","v":"Site establishment services"},{"$f":"Inputs!$D$313","v":"Site Establishment Fee"},{"$f":"Inputs!$E$313","v":"Site Establishment assessment that does not result in the allocation of a NMI. "},{"$f":"Inputs!$F$313","v":"Per new NMI"},{"$f":"Inputs!$G$313","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H270","v":8.5587097686235687},{"$f":"'Calc Revenue & Tariffs'!I270","v":8.8611146195319233},{"$f":"'Calc Revenue & Tariffs'!J270","v":9.0910167917637636},{"$f":"'Calc Revenue & Tariffs'!K270","v":9.309307154608895},{"$f":"'Calc Revenue & Tariffs'!L270","v":9.5951105673149364},{"$f":"'Calc Revenue & Tariffs'!M270","v":9.984615296503609},{"$f":"'Calc Revenue & Tariffs'!N270","v":10.234230678916198},{"$f":"'Calc Revenue & Tariffs'!O270","v":10.490086445889101},{"$f":"'Calc Revenue & Tariffs'!P270","v":10.752338607036329},{"$f":"'Calc Revenue & Tariffs'!Q270","v":11.021147072212235}]
[{"$f":"Inputs!$A$314","v":1},{"$f":"Inputs!$B$314","v":"Ancillary Services"},{"$f":"Inputs!$C$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$314","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$314","v":"11kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$314","v":"Per Job"},{"$f":"Inputs!$G$314","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H271","v":3910.2836157189195},{"$f":"'Calc Revenue & Tariffs'!I271","v":4048.4456478228572},{"$f":"'Calc Revenue & Tariffs'!J271","v":4153.4828230045705},{"$f":"'Calc Revenue & Tariffs'!K271","v":4253.2148214457247},{"$f":"'Calc Revenue & Tariffs'!L271","v":4383.7920266826677},{"$f":"'Calc Revenue & Tariffs'!M271","v":4561.7480506589827},{"$f":"'Calc Revenue & Tariffs'!N271","v":4675.791751925457},{"$f":"'Calc Revenue & Tariffs'!O271","v":4792.6865457235926},{"$f":"'Calc Revenue & Tariffs'!P271","v":4912.5037093666824},{"$f":"'Calc Revenue & Tariffs'!Q271","v":5035.3163021008486}]
[{"$f":"Inputs!$A$315","v":1},{"$f":"Inputs!$B$315","v":"Ancillary Services"},{"$f":"Inputs!$C$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$315","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$315","v":"11kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$315","v":"Per Job"},{"$f":"Inputs!$G$315","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H272","v":4611.4149247247678},{"$f":"'Calc Revenue & Tariffs'!I272","v":4774.3500259827015},{"$f":"'Calc Revenue & Tariffs'!J272","v":4898.2208355927178},{"$f":"'Calc Revenue & Tariffs'!K272","v":5015.8352265886533},{"$f":"'Calc Revenue & Tariffs'!L272","v":5169.8255076613423},{"$f":"'Calc Revenue & Tariffs'!M272","v":5379.689841186977},{"$f":"'Calc Revenue & Tariffs'!N272","v":5514.1820872166509},{"$f":"'Calc Revenue & Tariffs'!O272","v":5652.0366393970662},{"$f":"'Calc Revenue & Tariffs'!P272","v":5793.3375553819924},{"$f":"'Calc Revenue & Tariffs'!Q272","v":5938.170994266542}]
[{"$f":"Inputs!$A$316","v":1},{"$f":"Inputs!$B$316","v":"Ancillary Services"},{"$f":"Inputs!$C$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$316","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$316","v":"11kV Straight through joint"},{"$f":"Inputs!$F$316","v":"Per Job"},{"$f":"Inputs!$G$316","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H273","v":3851.1260875688959},{"$f":"'Calc Revenue & Tariffs'!I273","v":3987.1979070164939},{"$f":"'Calc Revenue & Tariffs'!J273","v":4090.6460057377094},{"$f":"'Calc Revenue & Tariffs'!K273","v":4188.8691881734148},{"$f":"'Calc Revenue & Tariffs'!L273","v":4317.4709293638361},{"$f":"'Calc Revenue & Tariffs'!M273","v":4492.7347091112351},{"$f":"'Calc Revenue & Tariffs'!N273","v":4605.0530768390154},{"$f":"'Calc Revenue & Tariffs'!O273","v":4720.1794037599902},{"$f":"'Calc Revenue & Tariffs'!P273","v":4838.1838888539896},{"$f":"'Calc Revenue & Tariffs'!Q273","v":4959.1384860753387}]
[{"$f":"Inputs!$A$317","v":1},{"$f":"Inputs!$B$317","v":"Ancillary Services"},{"$f":"Inputs!$C$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$317","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$317","v":"11kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$317","v":"Per Job"},{"$f":"Inputs!$G$317","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H274","v":3615.2827920939817},{"$f":"'Calc Revenue & Tariffs'!I274","v":3743.0215615219045},{"$f":"'Calc Revenue & Tariffs'!J274","v":3840.1344897090312},{"$f":"'Calc Revenue & Tariffs'!K274","v":3932.342475936945},{"$f":"'Calc Revenue & Tariffs'!L274","v":4053.0686353477763},{"$f":"'Calc Revenue & Tariffs'!M274","v":4217.5992460290045},{"$f":"'Calc Revenue & Tariffs'!N274","v":4323.0392271797291},{"$f":"'Calc Revenue & Tariffs'!O274","v":4431.1152078592222},{"$f":"'Calc Revenue & Tariffs'!P274","v":4541.8930880557027},{"$f":"'Calc Revenue & Tariffs'!Q274","v":4655.4404152570951}]
[{"$f":"Inputs!$A$318","v":1},{"$f":"Inputs!$B$318","v":"Ancillary Services"},{"$f":"Inputs!$C$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$318","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$318","v":"22kV Padmount/Indoor substation cable termination"},{"$f":"Inputs!$F$318","v":"Per Job"},{"$f":"Inputs!$G$318","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H275","v":4717.744598332969},{"$f":"'Calc Revenue & Tariffs'!I275","v":4884.436645434831},{"$f":"'Calc Revenue & Tariffs'!J275","v":5011.1636592620816},{"$f":"'Calc Revenue & Tariffs'!K275","v":5131.4899944249091},{"$f":"'Calc Revenue & Tariffs'!L275","v":5289.0309723211485},{"$f":"'Calc Revenue & Tariffs'!M275","v":5503.734342552445},{"$f":"'Calc Revenue & Tariffs'!N275","v":5641.3277011162554},{"$f":"'Calc Revenue & Tariffs'!O275","v":5782.3608936441615},{"$f":"'Calc Revenue & Tariffs'!P275","v":5926.9199159852651},{"$f":"'Calc Revenue & Tariffs'!Q275","v":6075.092913884896}]
[{"$f":"Inputs!$A$319","v":1},{"$f":"Inputs!$B$319","v":"Ancillary Services"},{"$f":"Inputs!$C$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$319","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$319","v":"22kV Pole top termination (UGOH) and bonding to OH"},{"$f":"Inputs!$F$319","v":"Per Job"},{"$f":"Inputs!$G$319","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H276","v":5150.960639372749},{"$f":"'Calc Revenue & Tariffs'!I276","v":5332.9595067598384},{"$f":"'Calc Revenue & Tariffs'!J276","v":5471.3234742370241},{"$f":"'Calc Revenue & Tariffs'!K276","v":5602.6990083264918},{"$f":"'Calc Revenue & Tariffs'!L276","v":5774.7064918427814},{"$f":"'Calc Revenue & Tariffs'!M276","v":6009.1254151547537},{"$f":"'Calc Revenue & Tariffs'!N276","v":6159.3535505336222},{"$f":"'Calc Revenue & Tariffs'!O276","v":6313.3373892969621},{"$f":"'Calc Revenue & Tariffs'!P276","v":6471.1708240293856},{"$f":"'Calc Revenue & Tariffs'!Q276","v":6632.9500946301196}]
[{"$f":"Inputs!$A$320","v":1},{"$f":"Inputs!$B$320","v":"Ancillary Services"},{"$f":"Inputs!$C$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$320","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$320","v":"22kV Straight through joint"},{"$f":"Inputs!$F$320","v":"Per Job"},{"$f":"Inputs!$G$320","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H277","v":4015.7928930195912},{"$f":"'Calc Revenue & Tariffs'!I277","v":4157.6828839086866},{"$f":"'Calc Revenue & Tariffs'!J277","v":4265.554226003148},{"$f":"'Calc Revenue & Tariffs'!K277","v":4367.9772443582997},{"$f":"'Calc Revenue & Tariffs'!L277","v":4502.0777506931754},{"$f":"'Calc Revenue & Tariffs'!M277","v":4684.8354753455151},{"$f":"'Calc Revenue & Tariffs'!N277","v":4801.9563622291525},{"$f":"'Calc Revenue & Tariffs'!O277","v":4922.005271284881},{"$f":"'Calc Revenue & Tariffs'!P277","v":5045.0554030670028},{"$f":"'Calc Revenue & Tariffs'!Q277","v":5171.1817881436773}]
[{"$f":"Inputs!$A$321","v":1},{"$f":"Inputs!$B$321","v":"Ancillary Services"},{"$f":"Inputs!$C$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$321","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$321","v":"22kV Zone substation circuit breaker cable termination"},{"$f":"Inputs!$F$321","v":"Per Job"},{"$f":"Inputs!$G$321","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H278","v":3745.049267038703},{"$f":"'Calc Revenue & Tariffs'!I278","v":3877.3730746989563},{"$f":"'Calc Revenue & Tariffs'!J278","v":3977.9717612864943},{"$f":"'Calc Revenue & Tariffs'!K278","v":4073.489448586954},{"$f":"'Calc Revenue & Tariffs'!L278","v":4198.5489365480771},{"$f":"'Calc Revenue & Tariffs'!M278","v":4368.9851868698051},{"$f":"'Calc Revenue & Tariffs'!N278","v":4478.20981654155},{"$f":"'Calc Revenue & Tariffs'!O278","v":4590.1650619550883},{"$f":"'Calc Revenue & Tariffs'!P278","v":4704.9191885039654},{"$f":"'Calc Revenue & Tariffs'!Q278","v":4822.5421682165643}]
[{"$f":"Inputs!$A$322","v":1},{"$f":"Inputs!$B$322","v":"Ancillary Services"},{"$f":"Inputs!$C$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$322","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$322","v":"Protection setting"},{"$f":"Inputs!$F$322","v":"Per Job"},{"$f":"Inputs!$G$322","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H279","v":3984.7310564085528},{"$f":"'Calc Revenue & Tariffs'!I279","v":4125.5235395747277},{"$f":"'Calc Revenue & Tariffs'!J279","v":4232.5605054719053},{"$f":"'Calc Revenue & Tariffs'!K279","v":4334.1912899778245},{"$f":"'Calc Revenue & Tariffs'!L279","v":4467.2545396293508},{"$f":"'Calc Revenue & Tariffs'!M279","v":4648.5986479090861},{"$f":"'Calc Revenue & Tariffs'!N279","v":4764.8136141068126},{"$f":"'Calc Revenue & Tariffs'!O279","v":4883.9339544594823},{"$f":"'Calc Revenue & Tariffs'!P279","v":5006.0323033209688},{"$f":"'Calc Revenue & Tariffs'!Q279","v":5131.1831109039922}]
[{"$f":"Inputs!$A$323","v":1},{"$f":"Inputs!$B$323","v":"Ancillary Services"},{"$f":"Inputs!$C$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$323","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$323","v":"Testing cable prior to commissioning"},{"$f":"Inputs!$F$323","v":"Per Job"},{"$f":"Inputs!$G$323","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H280","v":4523.4122459919317},{"$f":"'Calc Revenue & Tariffs'!I280","v":4683.2379490273315},{"$f":"'Calc Revenue & Tariffs'!J280","v":4804.7448501102626},{"$f":"'Calc Revenue & Tariffs'!K280","v":4920.1147279504466},{"$f":"'Calc Revenue & Tariffs'!L280","v":5071.1663107159065},{"$f":"'Calc Revenue & Tariffs'!M280","v":5277.0256644637038},{"$f":"'Calc Revenue & Tariffs'!N280","v":5408.9513060752961},{"$f":"'Calc Revenue & Tariffs'!O280","v":5544.1750887271783},{"$f":"'Calc Revenue & Tariffs'!P280","v":5682.7794659453575},{"$f":"'Calc Revenue & Tariffs'!Q280","v":5824.8489525939913}]
[{"$f":"Inputs!$A$324","v":1},{"$f":"Inputs!$B$324","v":"Ancillary Services"},{"$f":"Inputs!$C$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$D$324","v":"Termination of cable at zone substation – distributor required performance"},{"$f":"Inputs!$E$324","v":"Zone substation access and supervision for installation of cable(s) for one feeder"},{"$f":"Inputs!$F$324","v":"Per Job"},{"$f":"Inputs!$G$324","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H281","v":3061.7220808964948},{"$f":"'Calc Revenue & Tariffs'!I281","v":3169.901892389883},{"$f":"'Calc Revenue & Tariffs'!J281","v":3252.1451949667271},{"$f":"'Calc Revenue & Tariffs'!K281","v":3330.234584844161},{"$f":"'Calc Revenue & Tariffs'!L281","v":3432.4755350730866},{"$f":"'Calc Revenue & Tariffs'!M281","v":3571.813736999562},{"$f":"'Calc Revenue & Tariffs'!N281","v":3661.1090804245509},{"$f":"'Calc Revenue & Tariffs'!O281","v":3752.6368074351644},{"$f":"'Calc Revenue & Tariffs'!P281","v":3846.4527276210433},{"$f":"'Calc Revenue & Tariffs'!Q281","v":3942.6140458115692}]
[{"$f":"Inputs!$A$325","v":0},{"$f":"Inputs!$B$325","v":"Connection application related services"},{"$f":"Inputs!$C$325","v":"Connection Offer Service"},{"$f":"Inputs!$D$325","v":"Connection Offer Service"},{"$f":"Inputs!$E$325","v":"Connection Offer Service (Basic)"},{"$f":"Inputs!$F$325","v":"Per Offer"},{"$f":"Inputs!$G$325","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H282","v":23.806307373039051},{"$f":"'Calc Revenue & Tariffs'!I282","v":24.647455516444325},{"$f":"'Calc Revenue & Tariffs'!J282","v":25.286935289195256},{"$f":"'Calc Revenue & Tariffs'!K282","v":25.89411646660994},{"$f":"'Calc Revenue & Tariffs'!L282","v":26.689087212794945},{"$f":"'Calc Revenue & Tariffs'!M282","v":27.772506274428707},{"$f":"'Calc Revenue & Tariffs'!N282","v":28.466818931289424},{"$f":"'Calc Revenue & Tariffs'!O282","v":29.178489404571657},{"$f":"'Calc Revenue & Tariffs'!P282","v":29.907951639685947},{"$f":"'Calc Revenue & Tariffs'!Q282","v":30.655650430678094}]
[{"$f":"Inputs!$A$326","v":0},{"$f":"Inputs!$B$326","v":"Connection application related services"},{"$f":"Inputs!$C$326","v":"Connection Offer Service"},{"$f":"Inputs!$D$326","v":"Connection Offer Service"},{"$f":"Inputs!$E$326","v":"Connection Offer Service (Standard)"},{"$f":"Inputs!$F$326","v":"Per Offer"},{"$f":"Inputs!$G$326","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H283","v":229.04415602585044},{"$f":"'Calc Revenue & Tariffs'!I283","v":237.13697208421831},{"$f":"'Calc Revenue & Tariffs'!J283","v":243.2895056355249},{"$f":"'Calc Revenue & Tariffs'!K283","v":249.13128941813829},{"$f":"'Calc Revenue & Tariffs'!L283","v":256.77982561369276},{"$f":"'Calc Revenue & Tariffs'!M283","v":267.20356755341322},{"$f":"'Calc Revenue & Tariffs'!N283","v":273.88365674224855},{"$f":"'Calc Revenue & Tariffs'!O283","v":280.73074816080475},{"$f":"'Calc Revenue & Tariffs'!P283","v":287.74901686482485},{"$f":"'Calc Revenue & Tariffs'!Q283","v":294.94274228644542}]
[{"$f":"Inputs!$A$327","v":1},{"$f":"Inputs!$B$327","v":"Connection application related services"},{"$f":"Inputs!$C$327","v":"Planning Studies"},{"$f":"Inputs!$D$327","v":"Planning Studies"},{"$f":"Inputs!$E$327","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - COMPLEX JOBS"},{"$f":"Inputs!$F$327","v":"Per Hour"},{"$f":"Inputs!$G$327","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H284","v":210.96},{"$f":"'Calc Revenue & Tariffs'!I284","v":218.41384866086958},{"$f":"'Calc Revenue & Tariffs'!J284","v":224.08060960558953},{"$f":"'Calc Revenue & Tariffs'!K284","v":229.46115599526047},{"$f":"'Calc Revenue & Tariffs'!L284","v":236.5058028607848},{"$f":"'Calc Revenue & Tariffs'!M284","v":246.10653940765067},{"$f":"'Calc Revenue & Tariffs'!N284","v":252.25920289284193},{"$f":"'Calc Revenue & Tariffs'!O284","v":258.56568296516298},{"$f":"'Calc Revenue & Tariffs'!P284","v":265.02982503929201},{"$f":"'Calc Revenue & Tariffs'!Q284","v":271.6555706652743}]
[{"$f":"Inputs!$A$328","v":1},{"$f":"Inputs!$B$328","v":"Connection application related services"},{"$f":"Inputs!$C$328","v":"Planning Studies"},{"$f":"Inputs!$D$328","v":"Planning Studies"},{"$f":"Inputs!$E$328","v":"Carrying out planning studies and analysis relating to distribution (including subtransmission and dual function assets) connection applications - SIMPLE JOBS"},{"$f":"Inputs!$F$328","v":"Per Hour"},{"$f":"Inputs!$G$328","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H285","v":177.52},{"$f":"'Calc Revenue & Tariffs'!I285","v":183.79231330241547},{"$f":"'Calc Revenue & Tariffs'!J285","v":188.56081634994433},{"$f":"'Calc Revenue & Tariffs'!K285","v":193.08847370249643},{"$f":"'Calc Revenue & Tariffs'!L285","v":199.01644920291298},{"$f":"'Calc Revenue & Tariffs'!M285","v":207.09533975941483},{"$f":"'Calc Revenue & Tariffs'!N285","v":212.27272325340019},{"$f":"'Calc Revenue & Tariffs'!O285","v":217.57954133473518},{"$f":"'Calc Revenue & Tariffs'!P285","v":223.01902986810353},{"$f":"'Calc Revenue & Tariffs'!Q285","v":228.59450561480611}]
[{"$f":"Inputs!$A$329","v":0},{"$f":"Inputs!$B$329","v":"Connection application related services"},{"$f":"Inputs!$C$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$329","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$329","v":"Preliminary Enquiry Service - COMPLEX JOBS"},{"$f":"Inputs!$F$329","v":"Per Hour"},{"$f":"Inputs!$G$329","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H286","v":210.96},{"$f":"'Calc Revenue & Tariffs'!I286","v":218.41384866086958},{"$f":"'Calc Revenue & Tariffs'!J286","v":224.08060960558953},{"$f":"'Calc Revenue & Tariffs'!K286","v":229.46115599526047},{"$f":"'Calc Revenue & Tariffs'!L286","v":236.5058028607848},{"$f":"'Calc Revenue & Tariffs'!M286","v":246.10653940765067},{"$f":"'Calc Revenue & Tariffs'!N286","v":252.25920289284193},{"$f":"'Calc Revenue & Tariffs'!O286","v":258.56568296516298},{"$f":"'Calc Revenue & Tariffs'!P286","v":265.02982503929201},{"$f":"'Calc Revenue & Tariffs'!Q286","v":271.6555706652743}]
[{"$f":"Inputs!$A$330","v":0},{"$f":"Inputs!$B$330","v":"Connection application related services"},{"$f":"Inputs!$C$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$D$330","v":"Preliminary Enquiry Service"},{"$f":"Inputs!$E$330","v":"Preliminary Enquiry Service - SIMPLE JOBS"},{"$f":"Inputs!$F$330","v":"Per Hour"},{"$f":"Inputs!$G$330","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H287","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I287","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J287","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K287","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L287","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M287","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N287","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O287","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P287","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q287","v":114.68356619003283}]
[{"$f":"Inputs!$A$331","v":1},{"$f":"Inputs!$B$331","v":"Connection Services"},{"$f":"Inputs!$C$331","v":"Augmentations"},{"$f":"Inputs!$D$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$E$331","v":"D. Design and build costs (of shared network) beyond distributor standards "},{"$f":"Inputs!$F$331","v":"Per Job"},{"$f":"Inputs!$G$331","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H288","v":0},{"$f":"'Calc Revenue & Tariffs'!I288","v":0},{"$f":"'Calc Revenue & Tariffs'!J288","v":0},{"$f":"'Calc Revenue & Tariffs'!K288","v":0},{"$f":"'Calc Revenue & Tariffs'!L288","v":0},{"$f":"'Calc Revenue & Tariffs'!M288","v":0},{"$f":"'Calc Revenue & Tariffs'!N288","v":0},{"$f":"'Calc Revenue & Tariffs'!O288","v":0},{"$f":"'Calc Revenue & Tariffs'!P288","v":0},{"$f":"'Calc Revenue & Tariffs'!Q288","v":0}]
[{"$f":"Inputs!$A$332","v":0},{"$f":"Inputs!$B$332","v":"Connection Services"},{"$f":"Inputs!$C$332","v":"Premises Connection Assets"},{"$f":"Inputs!$D$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$E$332","v":"C. Part design and build costs beyond distributor standards"},{"$f":"Inputs!$F$332","v":"Per Job"},{"$f":"Inputs!$G$332","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H289","v":0},{"$f":"'Calc Revenue & Tariffs'!I289","v":0},{"$f":"'Calc Revenue & Tariffs'!J289","v":0},{"$f":"'Calc Revenue & Tariffs'!K289","v":0},{"$f":"'Calc Revenue & Tariffs'!L289","v":0},{"$f":"'Calc Revenue & Tariffs'!M289","v":0},{"$f":"'Calc Revenue & Tariffs'!N289","v":0},{"$f":"'Calc Revenue & Tariffs'!O289","v":0},{"$f":"'Calc Revenue & Tariffs'!P289","v":0},{"$f":"'Calc Revenue & Tariffs'!Q289","v":0}]
[{"$f":"Inputs!$A$333","v":1},{"$f":"Inputs!$B$333","v":"Connection Services"},{"$f":"Inputs!$C$333","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$333","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$333","v":"Disconnections (Meter Box) - Includes Reconnection"},{"$f":"Inputs!$F$333","v":"Per Disco"},{"$f":"Inputs!$G$333","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H290","v":165.6864892241353},{"$f":"'Calc Revenue & Tariffs'!I290","v":171.54068914747387},{"$f":"'Calc Revenue & Tariffs'!J290","v":175.99132304111765},{"$f":"'Calc Revenue & Tariffs'!K290","v":180.21716605122467},{"$f":"'Calc Revenue & Tariffs'!L290","v":185.74998178393483},{"$f":"'Calc Revenue & Tariffs'!M290","v":193.2903322409696},{"$f":"'Calc Revenue & Tariffs'!N290","v":198.12259054699382},{"$f":"'Calc Revenue & Tariffs'!O290","v":203.07565531066865},{"$f":"'Calc Revenue & Tariffs'!P290","v":208.15254669343534},{"$f":"'Calc Revenue & Tariffs'!Q290","v":213.35636036077119}]
[{"$f":"Inputs!$A$334","v":1},{"$f":"Inputs!$B$334","v":"Connection Services"},{"$f":"Inputs!$C$334","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$334","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$334","v":"Disconnections (Meter Load Tail) - Includes Reconnection"},{"$f":"Inputs!$F$334","v":"Per Disco"},{"$f":"Inputs!$G$334","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H291","v":252.87581490878304},{"$f":"'Calc Revenue & Tariffs'!I291","v":261.81067485533282},{"$f":"'Calc Revenue & Tariffs'!J291","v":268.60336916605206},{"$f":"'Calc Revenue & Tariffs'!K291","v":275.05298071773274},{"$f":"'Calc Revenue & Tariffs'!L291","v":283.49733422960264},{"$f":"'Calc Revenue & Tariffs'!M291","v":295.00564897179663},{"$f":"'Calc Revenue & Tariffs'!N291","v":302.38079019609154},{"$f":"'Calc Revenue & Tariffs'!O291","v":309.94030995099382},{"$f":"'Calc Revenue & Tariffs'!P291","v":317.68881769976866},{"$f":"'Calc Revenue & Tariffs'!Q291","v":325.63103814226287},null,280]
[{"$f":"Inputs!$A$335","v":1},{"$f":"Inputs!$B$335","v":"Connection Services"},{"$f":"Inputs!$C$335","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$335","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$335","v":"Disconnections (Pole Top / Pillar Box) - Includes Reconnection"},{"$f":"Inputs!$F$335","v":"Per Job"},{"$f":"Inputs!$G$335","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H292","v":417.95549150960369},{"$f":"'Calc Revenue & Tariffs'!I292","v":432.72311087200387},{"$f":"'Calc Revenue & Tariffs'!J292","v":443.95013900965017},{"$f":"'Calc Revenue & Tariffs'!K292","v":454.61011678214328},{"$f":"'Calc Revenue & Tariffs'!L292","v":468.56702256139914},{"$f":"'Calc Revenue & Tariffs'!M292","v":487.58807187074467},{"$f":"'Calc Revenue & Tariffs'!N292","v":499.77777366751326},{"$f":"'Calc Revenue & Tariffs'!O292","v":512.27221800920108},{"$f":"'Calc Revenue & Tariffs'!P292","v":525.07902345943103},{"$f":"'Calc Revenue & Tariffs'!Q292","v":538.20599904591677},null,281]
[{"$f":"Inputs!$A$336","v":1},{"$f":"Inputs!$B$336","v":"Connection Services"},{"$f":"Inputs!$C$336","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$336","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$336","v":"Disconnections /Reconnections (Site Visit)"},{"$f":"Inputs!$F$336","v":"Per Visit"},{"$f":"Inputs!$G$336","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H293","v":55.015345937398713},{"$f":"'Calc Revenue & Tariffs'!I293","v":56.959202889630212},{"$f":"'Calc Revenue & Tariffs'!J293","v":58.437012966034793},{"$f":"'Calc Revenue & Tariffs'!K293","v":59.840182386588303},{"$f":"'Calc Revenue & Tariffs'!L293","v":61.677325372527022},{"$f":"'Calc Revenue & Tariffs'!M293","v":64.181059930640657},{"$f":"'Calc Revenue & Tariffs'!N293","v":65.785586428906669},{"$f":"'Calc Revenue & Tariffs'!O293","v":67.430226089629329},{"$f":"'Calc Revenue & Tariffs'!P293","v":69.115981741870058},{"$f":"'Calc Revenue & Tariffs'!Q293","v":70.843881285416799},null,282]
[{"$f":"Inputs!$A$337","v":1},{"$f":"Inputs!$B$337","v":"Connection Services"},{"$f":"Inputs!$C$337","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$337","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$337","v":"Disconnections at Pole Top / Pillar Box - Site Visit"},{"$f":"Inputs!$F$337","v":"Per Job"},{"$f":"Inputs!$G$337","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H294","v":190.74517670710068},{"$f":"'Calc Revenue & Tariffs'!I294","v":197.48477511421842},{"$f":"'Calc Revenue & Tariffs'!J294","v":202.60852993862829},{"$f":"'Calc Revenue & Tariffs'!K294","v":207.47349614965663},{"$f":"'Calc Revenue & Tariffs'!L294","v":213.84310371129658},{"$f":"'Calc Revenue & Tariffs'!M294","v":222.52386873381388},{"$f":"'Calc Revenue & Tariffs'!N294","v":228.08696545215921},{"$f":"'Calc Revenue & Tariffs'!O294","v":233.78913958846317},{"$f":"'Calc Revenue & Tariffs'!P294","v":239.63386807817474},{"$f":"'Calc Revenue & Tariffs'!Q294","v":245.6247147801291},null,283]
[{"$f":"Inputs!$A$338","v":1},{"$f":"Inputs!$B$338","v":"Connection Services"},{"$f":"Inputs!$C$338","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$338","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$338","v":"Reconnection outside Normal business hours"},{"$f":"Inputs!$F$338","v":"Per Job"},{"$f":"Inputs!$G$338","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H295","v":62.132433459050745},{"$f":"'Calc Revenue & Tariffs'!I295","v":64.327758430302708},{"$f":"'Calc Revenue & Tariffs'!J295","v":65.996746140419134},{"$f":"'Calc Revenue & Tariffs'!K295","v":67.58143726920926},{"$f":"'Calc Revenue & Tariffs'!L295","v":69.656243168975564},{"$f":"'Calc Revenue & Tariffs'!M295","v":72.483874590363598},{"$f":"'Calc Revenue & Tariffs'!N295","v":74.295971455122682},{"$f":"'Calc Revenue & Tariffs'!O295","v":76.153370741500737},{"$f":"'Calc Revenue & Tariffs'!P295","v":78.057205010038246},{"$f":"'Calc Revenue & Tariffs'!Q295","v":80.008635135289197},null,284]
[{"$f":"Inputs!$A$339","v":1},{"$f":"Inputs!$B$339","v":"Connection Services"},{"$f":"Inputs!$C$339","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$339","v":"Rectification Works"},{"$f":"Inputs!$E$339","v":"Rectification of illegal connections"},{"$f":"Inputs!$F$339","v":"Per Visit"},{"$f":"Inputs!$G$339","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H296","v":535.20000000000005},{"$f":"'Calc Revenue & Tariffs'!I296","v":554.11021901449283},{"$f":"'Calc Revenue & Tariffs'!J296","v":568.48664325422601},{"$f":"'Calc Revenue & Tariffs'!K296","v":582.13694865691787},{"$f":"'Calc Revenue & Tariffs'!L296","v":600.0090334238339},{"$f":"'Calc Revenue & Tariffs'!M296","v":624.36585082942076},{"$f":"'Calc Revenue & Tariffs'!N296","v":639.9749971001562},{"$f":"'Calc Revenue & Tariffs'!O296","v":655.97437202766002},{"$f":"'Calc Revenue & Tariffs'!P296","v":672.37373132835148},{"$f":"'Calc Revenue & Tariffs'!Q296","v":689.18307461156019},null,285]
[{"$f":"Inputs!$A$340","v":0},{"$f":"Inputs!$B$340","v":"Metering Services"},{"$f":"Inputs!$C$340","v":"Customer requested provision of additional metering/consumption data"},{"$f":"Inputs!$D$340","v":"Customer Data Request"},{"$f":"Inputs!$E$340","v":"Customer Data Request"},{"$f":"Inputs!$F$340","v":"Per Job"},{"$f":"Inputs!$G$340","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H297","v":15.870871582026034},{"$f":"'Calc Revenue & Tariffs'!I297","v":16.431637010962881},{"$f":"'Calc Revenue & Tariffs'!J297","v":16.857956859463503},{"$f":"'Calc Revenue & Tariffs'!K297","v":17.262744311073295},{"$f":"'Calc Revenue & Tariffs'!L297","v":17.792724808529965},{"$f":"'Calc Revenue & Tariffs'!M297","v":18.515004182952474},{"$f":"'Calc Revenue & Tariffs'!N297","v":18.977879287526285},{"$f":"'Calc Revenue & Tariffs'!O297","v":19.45232626971444},{"$f":"'Calc Revenue & Tariffs'!P297","v":19.938634426457298},{"$f":"'Calc Revenue & Tariffs'!Q297","v":20.437100287118728},null,286]
[{"$f":"Inputs!$A$341","v":1},{"$f":"Inputs!$B$341","v":"Metering Services"},{"$f":"Inputs!$C$341","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$341","v":"No access"},{"$f":"Inputs!$E$341","v":"No access"},{"$f":"Inputs!$F$341","v":"Per job"},{"$f":"Inputs!$G$341","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H298","v":156.065},{"$f":"'Calc Revenue & Tariffs'!I298","v":161.57924389106282},{"$f":"'Calc Revenue & Tariffs'!J298","v":165.77142746537891},{"$f":"'Calc Revenue & Tariffs'!K298","v":169.75187386424125},{"$f":"'Calc Revenue & Tariffs'!L298","v":174.96339648970604},{"$f":"'Calc Revenue & Tariffs'!M298","v":182.06587539180418},{"$f":"'Calc Revenue & Tariffs'!N298","v":186.61752227659926},{"$f":"'Calc Revenue & Tariffs'!O298","v":191.28296033351421},{"$f":"'Calc Revenue & Tariffs'!P298","v":196.06503434185205},{"$f":"'Calc Revenue & Tariffs'!Q298","v":200.96666020039834},null,287]
[{"$f":"Inputs!$A$342","v":1},{"$f":"Inputs!$B$342","v":"Metering Services"},{"$f":"Inputs!$C$342","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$342","v":"Other party fails to arrive."},{"$f":"Inputs!$E$342","v":"Other party fails to arrive."},{"$f":"Inputs!$F$342","v":"Per job"},{"$f":"Inputs!$G$342","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H299","v":356.76499999999999},{"$f":"'Calc Revenue & Tariffs'!I299","v":369.37057602149758},{"$f":"'Calc Revenue & Tariffs'!J299","v":378.95391868571363},{"$f":"'Calc Revenue & Tariffs'!K299","v":388.05322961058539},{"$f":"'Calc Revenue & Tariffs'!L299","v":399.9667840236437},{"$f":"'Calc Revenue & Tariffs'!M299","v":416.20306945283693},{"$f":"'Calc Revenue & Tariffs'!N299","v":426.60814618915782},{"$f":"'Calc Revenue & Tariffs'!O299","v":437.27334984388671},{"$f":"'Calc Revenue & Tariffs'!P299","v":448.20518358998385},{"$f":"'Calc Revenue & Tariffs'!Q299","v":459.41031317973341},null,288]
[{"$f":"Inputs!$A$343","v":1},{"$f":"Inputs!$B$343","v":"Metering Services"},{"$f":"Inputs!$C$343","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$343","v":"Isolation completed"},{"$f":"Inputs!$E$343","v":"Outage Arrangements"},{"$f":"Inputs!$F$343","v":"Per job"},{"$f":"Inputs!$G$343","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H300","v":524.0150000000001},{"$f":"'Calc Revenue & Tariffs'!I300","v":542.53001946352674},{"$f":"'Calc Revenue & Tariffs'!J300","v":556.60599470265936},{"$f":"'Calc Revenue & Tariffs'!K300","v":569.97102606587237},{"$f":"'Calc Revenue & Tariffs'!L300","v":587.46960696859207},{"$f":"'Calc Revenue & Tariffs'!M300","v":611.31739783703119},{"$f":"'Calc Revenue & Tariffs'!N300","v":626.60033278295691},{"$f":"'Calc Revenue & Tariffs'!O300","v":642.26534110253078},{"$f":"'Calc Revenue & Tariffs'!P300","v":658.32197463009402},{"$f":"'Calc Revenue & Tariffs'!Q300","v":674.78002399584636},null,289]
[{"$f":"Inputs!$A$344","v":0},{"$f":"Inputs!$B$344","v":"Metering Services"},{"$f":"Inputs!$C$344","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$344","v":"Emergency Maintenance"},{"$f":"Inputs!$E$344","v":"In hours"},{"$f":"Inputs!$F$344","v":"Per job"},{"$f":"Inputs!$G$344","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H301","v":152.69610401723364},{"$f":"'Calc Revenue & Tariffs'!I301","v":158.0913147228122},{"$f":"'Calc Revenue & Tariffs'!J301","v":162.19300375701658},{"$f":"'Calc Revenue & Tariffs'!K301","v":166.08752627875884},{"$f":"'Calc Revenue & Tariffs'!L301","v":171.1865504091285},{"$f":"'Calc Revenue & Tariffs'!M301","v":178.1357117022755},{"$f":"'Calc Revenue & Tariffs'!N301","v":182.58910449483238},{"$f":"'Calc Revenue & Tariffs'!O301","v":187.15383210720319},{"$f":"'Calc Revenue & Tariffs'!P301","v":191.83267790988324},{"$f":"'Calc Revenue & Tariffs'!Q301","v":196.6284948576303},null,290]
[{"$f":"Inputs!$A$345","v":0},{"$f":"Inputs!$B$345","v":"Metering Services"},{"$f":"Inputs!$C$345","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$345","v":"Emergency Maintenance (After hours)"},{"$f":"Inputs!$E$345","v":"After hours"},{"$f":"Inputs!$F$345","v":"Per job"},{"$f":"Inputs!$G$345","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H302","v":267.21818203015886},{"$f":"'Calc Revenue & Tariffs'!I302","v":276.65980076492139},{"$f":"'Calc Revenue & Tariffs'!J302","v":283.83775657477906},{"$f":"'Calc Revenue & Tariffs'!K302","v":290.65317098782805},{"$f":"'Calc Revenue & Tariffs'!L302","v":299.57646321597497},{"$f":"'Calc Revenue & Tariffs'!M302","v":311.73749547898217},{"$f":"'Calc Revenue & Tariffs'!N302","v":319.53093286595669},{"$f":"'Calc Revenue & Tariffs'!O302","v":327.51920618760556},{"$f":"'Calc Revenue & Tariffs'!P302","v":335.7071863422957},{"$f":"'Calc Revenue & Tariffs'!Q302","v":344.09986600085307},null,291]
[{"$f":"Inputs!$A$346","v":1},{"$f":"Inputs!$B$346","v":"Metering Services"},{"$f":"Inputs!$C$346","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$E$346","v":"CT Meter Removal & Disposal"},{"$f":"Inputs!$F$346","v":"Per job"},{"$f":"Inputs!$G$346","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H303","v":152.41929390600407},{"$f":"'Calc Revenue & Tariffs'!I303","v":157.80472408125982},{"$f":"'Calc Revenue & Tariffs'!J303","v":161.89897750336988},{"$f":"'Calc Revenue & Tariffs'!K303","v":165.7864399680179},{"$f":"'Calc Revenue & Tariffs'!L303","v":170.87622050015841},{"$f":"'Calc Revenue & Tariffs'!M303","v":177.81278423475672},{"$f":"'Calc Revenue & Tariffs'!N303","v":182.25810384062561},{"$f":"'Calc Revenue & Tariffs'!O303","v":186.81455643664123},{"$f":"'Calc Revenue & Tariffs'!P303","v":191.48492034755725},{"$f":"'Calc Revenue & Tariffs'!Q303","v":196.27204335624617},null,292]
[{"$f":"Inputs!$A$347","v":1},{"$f":"Inputs!$B$347","v":"Metering Services"},{"$f":"Inputs!$C$347","v":"Meter recovery and disposal − type 5 and 6 (legacy meters)"},{"$f":"Inputs!$D$347","v":"WC Meter Disposal"},{"$f":"Inputs!$E$347","v":"WC Meter Disposal"},{"$f":"Inputs!$F$347","v":"Per job"},{"$f":"Inputs!$G$347","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H304","v":152.41929390600407},{"$f":"'Calc Revenue & Tariffs'!I304","v":157.80472408125982},{"$f":"'Calc Revenue & Tariffs'!J304","v":161.89897750336988},{"$f":"'Calc Revenue & Tariffs'!K304","v":165.7864399680179},{"$f":"'Calc Revenue & Tariffs'!L304","v":170.87622050015841},{"$f":"'Calc Revenue & Tariffs'!M304","v":177.81278423475672},{"$f":"'Calc Revenue & Tariffs'!N304","v":182.25810384062561},{"$f":"'Calc Revenue & Tariffs'!O304","v":186.81455643664123},{"$f":"'Calc Revenue & Tariffs'!P304","v":191.48492034755725},{"$f":"'Calc Revenue & Tariffs'!Q304","v":196.27204335624617},null,293]
[{"$f":"Inputs!$A$348","v":0},{"$f":"Inputs!$B$348","v":"Metering Services"},{"$f":"Inputs!$C$348","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$348","v":"CT Test"},{"$f":"Inputs!$E$348","v":"CT Test"},{"$f":"Inputs!$F$348","v":"Per job"},{"$f":"Inputs!$G$348","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H305","v":0},{"$f":"'Calc Revenue & Tariffs'!I305","v":0},{"$f":"'Calc Revenue & Tariffs'!J305","v":0},{"$f":"'Calc Revenue & Tariffs'!K305","v":0},{"$f":"'Calc Revenue & Tariffs'!L305","v":0},{"$f":"'Calc Revenue & Tariffs'!M305","v":0},{"$f":"'Calc Revenue & Tariffs'!N305","v":0},{"$f":"'Calc Revenue & Tariffs'!O305","v":0},{"$f":"'Calc Revenue & Tariffs'!P305","v":0},{"$f":"'Calc Revenue & Tariffs'!Q305","v":0},null,294]
[{"$f":"Inputs!$A$349","v":0},{"$f":"Inputs!$B$349","v":"Metering Services"},{"$f":"Inputs!$C$349","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$349","v":"Meter Test Fee"},{"$f":"Inputs!$E$349","v":"Meter Test Fee - Per Request"},{"$f":"Inputs!$F$349","v":"Per Job"},{"$f":"Inputs!$G$349","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H306","v":401.40000000000003},{"$f":"'Calc Revenue & Tariffs'!I306","v":415.58266426086965},{"$f":"'Calc Revenue & Tariffs'!J306","v":426.36498244066962},{"$f":"'Calc Revenue & Tariffs'!K306","v":436.60271149268857},{"$f":"'Calc Revenue & Tariffs'!L306","v":450.00677506787565},{"$f":"'Calc Revenue & Tariffs'!M306","v":468.27438812206589},{"$f":"'Calc Revenue & Tariffs'!N306","v":479.98124782511746},{"$f":"'Calc Revenue & Tariffs'!O306","v":491.98077902074533},{"$f":"'Calc Revenue & Tariffs'!P306","v":504.28029849626392},{"$f":"'Calc Revenue & Tariffs'!Q306","v":516.88730595867048},null,295]
[{"$f":"Inputs!$A$350","v":0},{"$f":"Inputs!$B$350","v":"Metering Services"},{"$f":"Inputs!$C$350","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$350","v":"Meter Test Fee"},{"$f":"Inputs!$E$350","v":"Meter Test Fee - Site Visit"},{"$f":"Inputs!$F$350","v":"Per Job"},{"$f":"Inputs!$G$350","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H307","v":100.35000000000001},{"$f":"'Calc Revenue & Tariffs'!I307","v":103.89566606521741},{"$f":"'Calc Revenue & Tariffs'!J307","v":106.59124561016741},{"$f":"'Calc Revenue & Tariffs'!K307","v":109.15067787317214},{"$f":"'Calc Revenue & Tariffs'!L307","v":112.50169376696891},{"$f":"'Calc Revenue & Tariffs'!M307","v":117.06859703051647},{"$f":"'Calc Revenue & Tariffs'!N307","v":119.99531195627937},{"$f":"'Calc Revenue & Tariffs'!O307","v":122.99519475518633},{"$f":"'Calc Revenue & Tariffs'!P307","v":126.07007462406598},{"$f":"'Calc Revenue & Tariffs'!Q307","v":129.22182648966762},null,296]
[{"$f":"Inputs!$A$351","v":0},{"$f":"Inputs!$B$351","v":"Metering Services"},{"$f":"Inputs!$C$351","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$351","v":"Move in move out meter reads"},{"$f":"Inputs!$E$351","v":"Move in meter reads"},{"$f":"Inputs!$F$351","v":"Per Job"},{"$f":"Inputs!$G$351","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H308","v":33.450000000000003},{"$f":"'Calc Revenue & Tariffs'!I308","v":34.631888688405802},{"$f":"'Calc Revenue & Tariffs'!J308","v":35.530415203389126},{"$f":"'Calc Revenue & Tariffs'!K308","v":36.383559291057367},{"$f":"'Calc Revenue & Tariffs'!L308","v":37.500564588989619},{"$f":"'Calc Revenue & Tariffs'!M308","v":39.022865676838798},{"$f":"'Calc Revenue & Tariffs'!N308","v":39.998437318759763},{"$f":"'Calc Revenue & Tariffs'!O308","v":40.998398251728752},{"$f":"'Calc Revenue & Tariffs'!P308","v":42.023358208021968},{"$f":"'Calc Revenue & Tariffs'!Q308","v":43.073942163222512},null,297]
[{"$f":"Inputs!$A$352","v":0},{"$f":"Inputs!$B$352","v":"Metering Services"},{"$f":"Inputs!$C$352","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$352","v":"Move in move out meter reads"},{"$f":"Inputs!$E$352","v":"Move out meter reads"},{"$f":"Inputs!$F$352","v":"Per Job"},{"$f":"Inputs!$G$352","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H309","v":33.450000000000003},{"$f":"'Calc Revenue & Tariffs'!I309","v":34.631888688405802},{"$f":"'Calc Revenue & Tariffs'!J309","v":35.530415203389126},{"$f":"'Calc Revenue & Tariffs'!K309","v":36.383559291057367},{"$f":"'Calc Revenue & Tariffs'!L309","v":37.500564588989619},{"$f":"'Calc Revenue & Tariffs'!M309","v":39.022865676838798},{"$f":"'Calc Revenue & Tariffs'!N309","v":39.998437318759763},{"$f":"'Calc Revenue & Tariffs'!O309","v":40.998398251728752},{"$f":"'Calc Revenue & Tariffs'!P309","v":42.023358208021968},{"$f":"'Calc Revenue & Tariffs'!Q309","v":43.073942163222512},null,298]
[{"$f":"Inputs!$A$353","v":0},{"$f":"Inputs!$B$353","v":"Metering Services"},{"$f":"Inputs!$C$353","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$353","v":"Special Meter Reads"},{"$f":"Inputs!$E$353","v":"Special Meter Reads"},{"$f":"Inputs!$F$353","v":"Per Job"},{"$f":"Inputs!$G$353","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H310","v":33.450000000000003},{"$f":"'Calc Revenue & Tariffs'!I310","v":34.631888688405802},{"$f":"'Calc Revenue & Tariffs'!J310","v":35.530415203389126},{"$f":"'Calc Revenue & Tariffs'!K310","v":36.383559291057367},{"$f":"'Calc Revenue & Tariffs'!L310","v":37.500564588989619},{"$f":"'Calc Revenue & Tariffs'!M310","v":39.022865676838798},{"$f":"'Calc Revenue & Tariffs'!N310","v":39.998437318759763},{"$f":"'Calc Revenue & Tariffs'!O310","v":40.998398251728752},{"$f":"'Calc Revenue & Tariffs'!P310","v":42.023358208021968},{"$f":"'Calc Revenue & Tariffs'!Q310","v":43.073942163222512},null,299]
[{"$f":"Inputs!$A$354","v":0},{"$f":"Inputs!$B$354","v":"Metering Services"},{"$f":"Inputs!$C$354","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$354","v":"Special Meter Reads"},{"$f":"Inputs!$E$354","v":"Special Meter Reads - Site Visit"},{"$f":"Inputs!$F$354","v":"Per Job"},{"$f":"Inputs!$G$354","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H311","v":26.760000000000005},{"$f":"'Calc Revenue & Tariffs'!I311","v":27.705510950724644},{"$f":"'Calc Revenue & Tariffs'!J311","v":28.424332162711305},{"$f":"'Calc Revenue & Tariffs'!K311","v":29.106847432845903},{"$f":"'Calc Revenue & Tariffs'!L311","v":30.000451671191712},{"$f":"'Calc Revenue & Tariffs'!M311","v":31.218292541471058},{"$f":"'Calc Revenue & Tariffs'!N311","v":31.998749855007834},{"$f":"'Calc Revenue & Tariffs'!O311","v":32.79871860138303},{"$f":"'Calc Revenue & Tariffs'!P311","v":33.618686566417601},{"$f":"'Calc Revenue & Tariffs'!Q311","v":34.459153730578038},null,300]
[{"$f":"Inputs!$A$355","v":0},{"$f":"Inputs!$B$355","v":"Metering Services"},{"$f":"Inputs!$C$355","v":"Special meter reading and testing (legacy meters)"},{"$f":"Inputs!$D$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$E$355","v":"Type 5-7 Non Standard Meter data Services"},{"$f":"Inputs!$F$355","v":"Per Job"},{"$f":"Inputs!$G$355","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H312","v":15.870871582026034},{"$f":"'Calc Revenue & Tariffs'!I312","v":16.431637010962881},{"$f":"'Calc Revenue & Tariffs'!J312","v":16.857956859463503},{"$f":"'Calc Revenue & Tariffs'!K312","v":17.262744311073295},{"$f":"'Calc Revenue & Tariffs'!L312","v":17.792724808529965},{"$f":"'Calc Revenue & Tariffs'!M312","v":18.515004182952474},{"$f":"'Calc Revenue & Tariffs'!N312","v":18.977879287526285},{"$f":"'Calc Revenue & Tariffs'!O312","v":19.45232626971444},{"$f":"'Calc Revenue & Tariffs'!P312","v":19.938634426457298},{"$f":"'Calc Revenue & Tariffs'!Q312","v":20.437100287118728},null,301]
[{"$f":"Inputs!$A$356","v":1},{"$f":"Inputs!$B$356","v":"Metering Services"},{"$f":"Inputs!$C$356","v":"Distributor arranged outage for purposes of replacing meter"},{"$f":"Inputs!$D$356","v":"Notification Only"},{"$f":"Inputs!$E$356","v":"Notification Only"},{"$f":"Inputs!$F$356","v":"Per Job"},{"$f":"Inputs!$G$356","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H313","v":256.41500000000002},{"$f":"'Calc Revenue & Tariffs'!I313","v":265.47490995628021},{"$f":"'Calc Revenue & Tariffs'!J313","v":272.3626730755463},{"$f":"'Calc Revenue & Tariffs'!K313","v":278.90255173741338},{"$f":"'Calc Revenue & Tariffs'!L313","v":287.46509025667496},{"$f":"'Calc Revenue & Tariffs'!M313","v":299.13447242232064},{"$f":"'Calc Revenue & Tariffs'!N313","v":306.61283423287864},{"$f":"'Calc Revenue & Tariffs'!O313","v":314.2781550887006},{"$f":"'Calc Revenue & Tariffs'!P313","v":322.13510896591811},{"$f":"'Calc Revenue & Tariffs'!Q313","v":330.18848669006604},null,302]
[{"$f":"Inputs!$A$357","v":0},{"$f":"Inputs!$B$357","v":"Ancillary Services"},{"$f":"Inputs!$C$357","v":"Site establishment services"},{"$f":"Inputs!$D$357","v":"Site Establishment Fee"},{"$f":"Inputs!$E$357","v":"Error correction due to incorrect information received from Retailers or Metering Providers (Site Visit)"},{"$f":"Inputs!$F$357","v":"Per new NMI"},{"$f":"Inputs!$G$357","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H314","v":102.70451722348282},{"$f":"'Calc Revenue & Tariffs'!I314","v":106.33337543438306},{"$f":"'Calc Revenue & Tariffs'!J314","v":109.09220150116515},{"$f":"'Calc Revenue & Tariffs'!K314","v":111.71168585530674},{"$f":"'Calc Revenue & Tariffs'!L314","v":115.14132680777924},{"$f":"'Calc Revenue & Tariffs'!M314","v":119.81538355804331},{"$f":"'Calc Revenue & Tariffs'!N314","v":122.81076814699438},{"$f":"'Calc Revenue & Tariffs'!O314","v":125.88103735066923},{"$f":"'Calc Revenue & Tariffs'!P314","v":129.02806328443594},{"$f":"'Calc Revenue & Tariffs'!Q314","v":132.25376486654685},null,303]
[{"$f":"Inputs!$A$358","v":0},{"$f":"Inputs!$B$358","v":"Ancillary Services"},{"$f":"Inputs!$C$358","v":"Site establishment services"},{"$f":"Inputs!$D$358","v":"Site Establishment Fee"},{"$f":"Inputs!$E$358","v":"NMI Extinction"},{"$f":"Inputs!$F$358","v":"Per new NMI"},{"$f":"Inputs!$G$358","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H315","v":25.676129305870706},{"$f":"'Calc Revenue & Tariffs'!I315","v":26.583343858595764},{"$f":"'Calc Revenue & Tariffs'!J315","v":27.273050375291287},{"$f":"'Calc Revenue & Tariffs'!K315","v":27.927921463826685},{"$f":"'Calc Revenue & Tariffs'!L315","v":28.785331701944809},{"$f":"'Calc Revenue & Tariffs'!M315","v":29.953845889510827},{"$f":"'Calc Revenue & Tariffs'!N315","v":30.702692036748594},{"$f":"'Calc Revenue & Tariffs'!O315","v":31.470259337667308},{"$f":"'Calc Revenue & Tariffs'!P315","v":32.257015821108986},{"$f":"'Calc Revenue & Tariffs'!Q315","v":33.063441216636711},null,304]
[{"$f":"Inputs!$A$359","v":1},{"$f":"Inputs!$B$359","v":"Ancillary Services"},{"$f":"Inputs!$C$359","v":"Emergency maintenance of failed metering equipment not owned by the distributor (contestable meters)"},{"$f":"Inputs!$D$359","v":"Metering Investigation services"},{"$f":"Inputs!$E$359","v":"Metering Investigation services"},{"$f":"Inputs!$F$359","v":"Per Job"},{"$f":"Inputs!$G$359","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H316","v":203.6686666666667},{"$f":"'Calc Revenue & Tariffs'!I316","v":210.86489068209343},{"$f":"'Calc Revenue & Tariffs'!J316","v":216.33579344057776},{"$f":"'Calc Revenue & Tariffs'!K316","v":221.5303739730125},{"$f":"'Calc Revenue & Tariffs'!L316","v":228.33153928510416},{"$f":"'Calc Revenue & Tariffs'!M316","v":237.60044908562611},{"$f":"'Calc Revenue & Tariffs'!N316","v":243.54046031276675},{"$f":"'Calc Revenue & Tariffs'!O316","v":249.62897182058589},{"$f":"'Calc Revenue & Tariffs'!P316","v":255.86969611610053},{"$f":"'Calc Revenue & Tariffs'!Q316","v":262.26643851900303},null,305]
[{"$f":"Inputs!$A$360","v":0},{"$f":"Inputs!$B$360","v":"Connection Services"},{"$f":"Inputs!$C$360","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$360","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$360","v":"Reconnection of already connected site"},{"$f":"Inputs!$F$360","v":"Per Job"},{"$f":"Inputs!$G$360","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H317","v":110.77336996302719},{"$f":"'Calc Revenue & Tariffs'!I317","v":114.68732490879378},{"$f":"'Calc Revenue & Tariffs'!J317","v":117.66289471644214},{"$f":"'Calc Revenue & Tariffs'!K317","v":120.48817560299054},{"$f":"'Calc Revenue & Tariffs'!L317","v":124.18726203403722},{"$f":"'Calc Revenue & Tariffs'!M317","v":129.22853024328793},{"$f":"'Calc Revenue & Tariffs'!N317","v":132.45924349937013},{"$f":"'Calc Revenue & Tariffs'!O317","v":135.77072458685439},{"$f":"'Calc Revenue & Tariffs'!P317","v":139.16499270152573},{"$f":"'Calc Revenue & Tariffs'!Q317","v":142.64411751906385},null,306]
[{"$f":"Inputs!$A$361","v":0},{"$f":"Inputs!$B$361","v":"Connection Services"},{"$f":"Inputs!$C$361","v":"Reconnections/Disconnections"},{"$f":"Inputs!$D$361","v":"Reconnections / Disconnections"},{"$f":"Inputs!$E$361","v":"Disconnections (Meter Load Tail) -Site Visit ONLY"},{"$f":"Inputs!$F$361","v":"Per Job"},{"$f":"Inputs!$G$361","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H318","v":200.70000000000002},{"$f":"'Calc Revenue & Tariffs'!I318","v":207.79133213043482},{"$f":"'Calc Revenue & Tariffs'!J318","v":213.18249122033481},{"$f":"'Calc Revenue & Tariffs'!K318","v":218.30135574634429},{"$f":"'Calc Revenue & Tariffs'!L318","v":225.00338753393783},{"$f":"'Calc Revenue & Tariffs'!M318","v":234.13719406103294},{"$f":"'Calc Revenue & Tariffs'!N318","v":239.99062391255873},{"$f":"'Calc Revenue & Tariffs'!O318","v":245.99038951037267},{"$f":"'Calc Revenue & Tariffs'!P318","v":252.14014924813196},{"$f":"'Calc Revenue & Tariffs'!Q318","v":258.44365297933524},null,307]
[{"$f":"Inputs!$A$362","v":1},{"$f":"Inputs!$B$362","v":"Ancillary Services"},{"$f":"Inputs!$C$362","v":"Cable spike"},{"$f":"Inputs!$D$362","v":"Cable ID & Spike"},{"$f":"Inputs!$E$362","v":"Cable ID & Spike"},{"$f":"Inputs!$F$362","v":"Per Job"},{"$f":"Inputs!$G$362","v":"Fee"},{"$f":"'Calc Revenue & Tariffs'!H319","v":610.78441606893455},{"$f":"'Calc Revenue & Tariffs'!I319","v":632.3652588912488},{"$f":"'Calc Revenue & Tariffs'!J319","v":648.77201502806633},{"$f":"'Calc Revenue & Tariffs'!K319","v":664.35010511503538},{"$f":"'Calc Revenue & Tariffs'!L319","v":684.746201636514},{"$f":"'Calc Revenue & Tariffs'!M319","v":712.542846809102},{"$f":"'Calc Revenue & Tariffs'!N319","v":730.35641797932954},{"$f":"'Calc Revenue & Tariffs'!O319","v":748.61532842881275},{"$f":"'Calc Revenue & Tariffs'!P319","v":767.33071163953298},{"$f":"'Calc Revenue & Tariffs'!Q319","v":786.5139794305212},null,308]
[{"$f":"Inputs!$A$363","v":0},{"$f":"Inputs!$B$363","v":"Ancillary Services"},{"$f":"Inputs!$C$363","v":"Attendance at customers' premises to perform a statutory right where access is prevented. "},{"$f":"Inputs!$D$363","v":"Security escort"},{"$f":"Inputs!$E$363","v":"Organising and providing a security escort where we have determined it necessary to ensure the safety of staff."},{"$f":"Inputs!$F$363","v":"Per Job"},{"$f":"Inputs!$G$363","v":"Quote"},{"$f":"'Calc Revenue & Tariffs'!H320","v":89.06},{"$f":"'Calc Revenue & Tariffs'!I320","v":92.206756549758452},{"$f":"'Calc Revenue & Tariffs'!J320","v":94.599066607289544},{"$f":"'Calc Revenue & Tariffs'!K320","v":96.87054680004691},{"$f":"'Calc Revenue & Tariffs'!L320","v":99.844552534990015},{"$f":"'Calc Revenue & Tariffs'!M320","v":103.89765073779564},{"$f":"'Calc Revenue & Tariffs'!N320","v":106.49509200624053},{"$f":"'Calc Revenue & Tariffs'!O320","v":109.15746930639654},{"$f":"'Calc Revenue & Tariffs'!P320","v":111.88640603905644},{"$f":"'Calc Revenue & Tariffs'!Q320","v":114.68356619003283},null,309]
[{"$f":"Inputs!$A$364","v":1},{"$f":"Inputs!$B$364","v":0},{"$f":"Inputs!$C$364","v":0},{"$f":"Inputs!$D$364","v":0},{"$f":"Inputs!$E$364","v":0},{"$f":"Inputs!$F$364","v":0},{"$f":"Inputs!$G$364","v":0},{"$f":"'Calc Revenue & Tariffs'!H321","v":0},{"$f":"'Calc Revenue & Tariffs'!I321","v":0},{"$f":"'Calc Revenue & Tariffs'!J321","v":0},{"$f":"'Calc Revenue & Tariffs'!K321","v":0},{"$f":"'Calc Revenue & Tariffs'!L321","v":0},{"$f":"'Calc Revenue & Tariffs'!M321","v":0},{"$f":"'Calc Revenue & Tariffs'!N321","v":0},{"$f":"'Calc Revenue & Tariffs'!O321","v":0},{"$f":"'Calc Revenue & Tariffs'!P321","v":0},{"$f":"'Calc Revenue & Tariffs'!Q321","v":0},null,310]
[{"$f":"Inputs!$A$365","v":1},{"$f":"Inputs!$B$365","v":0},{"$f":"Inputs!$C$365","v":0},{"$f":"Inputs!$D$365","v":0},{"$f":"Inputs!$E$365","v":0},{"$f":"Inputs!$F$365","v":0},{"$f":"Inputs!$G$365","v":0},{"$f":"'Calc Revenue & Tariffs'!H322","v":0},{"$f":"'Calc Revenue & Tariffs'!I322","v":0},{"$f":"'Calc Revenue & Tariffs'!J322","v":0},{"$f":"'Calc Revenue & Tariffs'!K322","v":0},{"$f":"'Calc Revenue & Tariffs'!L322","v":0},{"$f":"'Calc Revenue & Tariffs'!M322","v":0},{"$f":"'Calc Revenue & Tariffs'!N322","v":0},{"$f":"'Calc Revenue & Tariffs'!O322","v":0},{"$f":"'Calc Revenue & Tariffs'!P322","v":0},{"$f":"'Calc Revenue & Tariffs'!Q322","v":0},null,311]
[{"$f":"Inputs!$A$366","v":1},{"$f":"Inputs!$B$366","v":0},{"$f":"Inputs!$C$366","v":0},{"$f":"Inputs!$D$366","v":0},{"$f":"Inputs!$E$366","v":0},{"$f":"Inputs!$F$366","v":0},{"$f":"Inputs!$G$366","v":0},{"$f":"'Calc Revenue & Tariffs'!H323","v":0},{"$f":"'Calc Revenue & Tariffs'!I323","v":0},{"$f":"'Calc Revenue & Tariffs'!J323","v":0},{"$f":"'Calc Revenue & Tariffs'!K323","v":0},{"$f":"'Calc Revenue & Tariffs'!L323","v":0},{"$f":"'Calc Revenue & Tariffs'!M323","v":0},{"$f":"'Calc Revenue & Tariffs'!N323","v":0},{"$f":"'Calc Revenue & Tariffs'!O323","v":0},{"$f":"'Calc Revenue & Tariffs'!P323","v":0},{"$f":"'Calc Revenue & Tariffs'!Q323","v":0},null,312]
[{"$f":"Inputs!$A$367","v":1},{"$f":"Inputs!$B$367","v":0},{"$f":"Inputs!$C$367","v":0},{"$f":"Inputs!$D$367","v":0},{"$f":"Inputs!$E$367","v":0},{"$f":"Inputs!$F$367","v":0},{"$f":"Inputs!$G$367","v":0},{"$f":"'Calc Revenue & Tariffs'!H324","v":0},{"$f":"'Calc Revenue & Tariffs'!I324","v":0},{"$f":"'Calc Revenue & Tariffs'!J324","v":0},{"$f":"'Calc Revenue & Tariffs'!K324","v":0},{"$f":"'Calc Revenue & Tariffs'!L324","v":0},{"$f":"'Calc Revenue & Tariffs'!M324","v":0},{"$f":"'Calc Revenue & Tariffs'!N324","v":0},{"$f":"'Calc Revenue & Tariffs'!O324","v":0},{"$f":"'Calc Revenue & Tariffs'!P324","v":0},{"$f":"'Calc Revenue & Tariffs'!Q324","v":0},null,313]
[{"$f":"Inputs!$A$368","v":1},{"$f":"Inputs!$B$368","v":0},{"$f":"Inputs!$C$368","v":0},{"$f":"Inputs!$D$368","v":0},{"$f":"Inputs!$E$368","v":0},{"$f":"Inputs!$F$368","v":0},{"$f":"Inputs!$G$368","v":0},{"$f":"'Calc Revenue & Tariffs'!H325","v":0},{"$f":"'Calc Revenue & Tariffs'!I325","v":0},{"$f":"'Calc Revenue & Tariffs'!J325","v":0},{"$f":"'Calc Revenue & Tariffs'!K325","v":0},{"$f":"'Calc Revenue & Tariffs'!L325","v":0},{"$f":"'Calc Revenue & Tariffs'!M325","v":0},{"$f":"'Calc Revenue & Tariffs'!N325","v":0},{"$f":"'Calc Revenue & Tariffs'!O325","v":0},{"$f":"'Calc Revenue & Tariffs'!P325","v":0},{"$f":"'Calc Revenue & Tariffs'!Q325","v":0},null,314]
[{"$f":"Inputs!$A$369","v":1},{"$f":"Inputs!$B$369","v":0},{"$f":"Inputs!$C$369","v":0},{"$f":"Inputs!$D$369","v":0},{"$f":"Inputs!$E$369","v":0},{"$f":"Inputs!$F$369","v":0},{"$f":"Inputs!$G$369","v":0},{"$f":"'Calc Revenue & Tariffs'!H326","v":0},{"$f":"'Calc Revenue & Tariffs'!I326","v":0},{"$f":"'Calc Revenue & Tariffs'!J326","v":0},{"$f":"'Calc Revenue & Tariffs'!K326","v":0},{"$f":"'Calc Revenue & Tariffs'!L326","v":0},{"$f":"'Calc Revenue & Tariffs'!M326","v":0},{"$f":"'Calc Revenue & Tariffs'!N326","v":0},{"$f":"'Calc Revenue & Tariffs'!O326","v":0},{"$f":"'Calc Revenue & Tariffs'!P326","v":0},{"$f":"'Calc Revenue & Tariffs'!Q326","v":0},null,315]
[{"$f":"Inputs!$A$370","v":1},{"$f":"Inputs!$B$370","v":0},{"$f":"Inputs!$C$370","v":0},{"$f":"Inputs!$D$370","v":0},{"$f":"Inputs!$E$370","v":0},{"$f":"Inputs!$F$370","v":0},{"$f":"Inputs!$G$370","v":0},{"$f":"'Calc Revenue & Tariffs'!H327","v":0},{"$f":"'Calc Revenue & Tariffs'!I327","v":0},{"$f":"'Calc Revenue & Tariffs'!J327","v":0},{"$f":"'Calc Revenue & Tariffs'!K327","v":0},{"$f":"'Calc Revenue & Tariffs'!L327","v":0},{"$f":"'Calc Revenue & Tariffs'!M327","v":0},{"$f":"'Calc Revenue & Tariffs'!N327","v":0},{"$f":"'Calc Revenue & Tariffs'!O327","v":0},{"$f":"'Calc Revenue & Tariffs'!P327","v":0},{"$f":"'Calc Revenue & Tariffs'!Q327","v":0},null,316]
[{"$f":"Inputs!$A$371","v":1},{"$f":"Inputs!$B$371","v":0},{"$f":"Inputs!$C$371","v":0},{"$f":"Inputs!$D$371","v":0},{"$f":"Inputs!$E$371","v":0},{"$f":"Inputs!$F$371","v":0},{"$f":"Inputs!$G$371","v":0},{"$f":"'Calc Revenue & Tariffs'!H328","v":0},{"$f":"'Calc Revenue & Tariffs'!I328","v":0},{"$f":"'Calc Revenue & Tariffs'!J328","v":0},{"$f":"'Calc Revenue & Tariffs'!K328","v":0},{"$f":"'Calc Revenue & Tariffs'!L328","v":0},{"$f":"'Calc Revenue & Tariffs'!M328","v":0},{"$f":"'Calc Revenue & Tariffs'!N328","v":0},{"$f":"'Calc Revenue & Tariffs'!O328","v":0},{"$f":"'Calc Revenue & Tariffs'!P328","v":0},{"$f":"'Calc Revenue & Tariffs'!Q328","v":0},null,317]
[{"$f":"Inputs!$A$372","v":1},{"$f":"Inputs!$B$372","v":0},{"$f":"Inputs!$C$372","v":0},{"$f":"Inputs!$D$372","v":0},{"$f":"Inputs!$E$372","v":0},{"$f":"Inputs!$F$372","v":0},{"$f":"Inputs!$G$372","v":0},{"$f":"'Calc Revenue & Tariffs'!H329","v":0},{"$f":"'Calc Revenue & Tariffs'!I329","v":0},{"$f":"'Calc Revenue & Tariffs'!J329","v":0},{"$f":"'Calc Revenue & Tariffs'!K329","v":0},{"$f":"'Calc Revenue & Tariffs'!L329","v":0},{"$f":"'Calc Revenue & Tariffs'!M329","v":0},{"$f":"'Calc Revenue & Tariffs'!N329","v":0},{"$f":"'Calc Revenue & Tariffs'!O329","v":0},{"$f":"'Calc Revenue & Tariffs'!P329","v":0},{"$f":"'Calc Revenue & Tariffs'!Q329","v":0},null,318]
[{"$f":"Inputs!$A$373","v":1},{"$f":"Inputs!$B$373","v":0},{"$f":"Inputs!$C$373","v":0},{"$f":"Inputs!$D$373","v":0},{"$f":"Inputs!$E$373","v":0},{"$f":"Inputs!$F$373","v":0},{"$f":"Inputs!$G$373","v":0},{"$f":"'Calc Revenue & Tariffs'!H330","v":0},{"$f":"'Calc Revenue & Tariffs'!I330","v":0},{"$f":"'Calc Revenue & Tariffs'!J330","v":0},{"$f":"'Calc Revenue & Tariffs'!K330","v":0},{"$f":"'Calc Revenue & Tariffs'!L330","v":0},{"$f":"'Calc Revenue & Tariffs'!M330","v":0},{"$f":"'Calc Revenue & Tariffs'!N330","v":0},{"$f":"'Calc Revenue & Tariffs'!O330","v":0},{"$f":"'Calc Revenue & Tariffs'!P330","v":0},{"$f":"'Calc Revenue & Tariffs'!Q330","v":0},null,319]
[{"$f":"Inputs!$A$374","v":1},{"$f":"Inputs!$B$374","v":0},{"$f":"Inputs!$C$374","v":0},{"$f":"Inputs!$D$374","v":0},{"$f":"Inputs!$E$374","v":0},{"$f":"Inputs!$F$374","v":0},{"$f":"Inputs!$G$374","v":0},{"$f":"'Calc Revenue & Tariffs'!H331","v":0},{"$f":"'Calc Revenue & Tariffs'!I331","v":0},{"$f":"'Calc Revenue & Tariffs'!J331","v":0},{"$f":"'Calc Revenue & Tariffs'!K331","v":0},{"$f":"'Calc Revenue & Tariffs'!L331","v":0},{"$f":"'Calc Revenue & Tariffs'!M331","v":0},{"$f":"'Calc Revenue & Tariffs'!N331","v":0},{"$f":"'Calc Revenue & Tariffs'!O331","v":0},{"$f":"'Calc Revenue & Tariffs'!P331","v":0},{"$f":"'Calc Revenue & Tariffs'!Q331","v":0},null,320]
[{"$f":"Inputs!$A$375","v":1},{"$f":"Inputs!$B$375","v":0},{"$f":"Inputs!$C$375","v":0},{"$f":"Inputs!$D$375","v":0},{"$f":"Inputs!$E$375","v":0},{"$f":"Inputs!$F$375","v":0},{"$f":"Inputs!$G$375","v":0},{"$f":"'Calc Revenue & Tariffs'!H332","v":0},{"$f":"'Calc Revenue & Tariffs'!I332","v":0},{"$f":"'Calc Revenue & Tariffs'!J332","v":0},{"$f":"'Calc Revenue & Tariffs'!K332","v":0},{"$f":"'Calc Revenue & Tariffs'!L332","v":0},{"$f":"'Calc Revenue & Tariffs'!M332","v":0},{"$f":"'Calc Revenue & Tariffs'!N332","v":0},{"$f":"'Calc Revenue & Tariffs'!O332","v":0},{"$f":"'Calc Revenue & Tariffs'!P332","v":0},{"$f":"'Calc Revenue & Tariffs'!Q332","v":0},null,321]
[{"$f":"Inputs!$A$376","v":1},{"$f":"Inputs!$B$376","v":0},{"$f":"Inputs!$C$376","v":0},{"$f":"Inputs!$D$376","v":0},{"$f":"Inputs!$E$376","v":0},{"$f":"Inputs!$F$376","v":0},{"$f":"Inputs!$G$376","v":0},{"$f":"'Calc Revenue & Tariffs'!H333","v":0},{"$f":"'Calc Revenue & Tariffs'!I333","v":0},{"$f":"'Calc Revenue & Tariffs'!J333","v":0},{"$f":"'Calc Revenue & Tariffs'!K333","v":0},{"$f":"'Calc Revenue & Tariffs'!L333","v":0},{"$f":"'Calc Revenue & Tariffs'!M333","v":0},{"$f":"'Calc Revenue & Tariffs'!N333","v":0},{"$f":"'Calc Revenue & Tariffs'!O333","v":0},{"$f":"'Calc Revenue & Tariffs'!P333","v":0},{"$f":"'Calc Revenue & Tariffs'!Q333","v":0},null,322]
[{"$f":"Inputs!$A$377","v":1},{"$f":"Inputs!$B$377","v":0},{"$f":"Inputs!$C$377","v":0},{"$f":"Inputs!$D$377","v":0},{"$f":"Inputs!$E$377","v":0},{"$f":"Inputs!$F$377","v":0},{"$f":"Inputs!$G$377","v":0},{"$f":"'Calc Revenue & Tariffs'!H334","v":0},{"$f":"'Calc Revenue & Tariffs'!I334","v":0},{"$f":"'Calc Revenue & Tariffs'!J334","v":0},{"$f":"'Calc Revenue & Tariffs'!K334","v":0},{"$f":"'Calc Revenue & Tariffs'!L334","v":0},{"$f":"'Calc Revenue & Tariffs'!M334","v":0},{"$f":"'Calc Revenue & Tariffs'!N334","v":0},{"$f":"'Calc Revenue & Tariffs'!O334","v":0},{"$f":"'Calc Revenue & Tariffs'!P334","v":0},{"$f":"'Calc Revenue & Tariffs'!Q334","v":0},null,323]
[{"$f":"Inputs!$A$378","v":1},{"$f":"Inputs!$B$378","v":0},{"$f":"Inputs!$C$378","v":0},{"$f":"Inputs!$D$378","v":0},{"$f":"Inputs!$E$378","v":0},{"$f":"Inputs!$F$378","v":0},{"$f":"Inputs!$G$378","v":0},{"$f":"'Calc Revenue & Tariffs'!H335","v":0},{"$f":"'Calc Revenue & Tariffs'!I335","v":0},{"$f":"'Calc Revenue & Tariffs'!J335","v":0},{"$f":"'Calc Revenue & Tariffs'!K335","v":0},{"$f":"'Calc Revenue & Tariffs'!L335","v":0},{"$f":"'Calc Revenue & Tariffs'!M335","v":0},{"$f":"'Calc Revenue & Tariffs'!N335","v":0},{"$f":"'Calc Revenue & Tariffs'!O335","v":0},{"$f":"'Calc Revenue & Tariffs'!P335","v":0},{"$f":"'Calc Revenue & Tariffs'!Q335","v":0},null,324]
[{"$f":"Inputs!$A$379","v":1},{"$f":"Inputs!$B$379","v":0},{"$f":"Inputs!$C$379","v":0},{"$f":"Inputs!$D$379","v":0},{"$f":"Inputs!$E$379","v":0},{"$f":"Inputs!$F$379","v":0},{"$f":"Inputs!$G$379","v":0},{"$f":"'Calc Revenue & Tariffs'!H336","v":0},{"$f":"'Calc Revenue & Tariffs'!I336","v":0},{"$f":"'Calc Revenue & Tariffs'!J336","v":0},{"$f":"'Calc Revenue & Tariffs'!K336","v":0},{"$f":"'Calc Revenue & Tariffs'!L336","v":0},{"$f":"'Calc Revenue & Tariffs'!M336","v":0},{"$f":"'Calc Revenue & Tariffs'!N336","v":0},{"$f":"'Calc Revenue & Tariffs'!O336","v":0},{"$f":"'Calc Revenue & Tariffs'!P336","v":0},{"$f":"'Calc Revenue & Tariffs'!Q336","v":0},null,325]
[{"$f":"Inputs!$A$380","v":1},{"$f":"Inputs!$B$380","v":0},{"$f":"Inputs!$C$380","v":0},{"$f":"Inputs!$D$380","v":0},{"$f":"Inputs!$E$380","v":0},{"$f":"Inputs!$F$380","v":0},{"$f":"Inputs!$G$380","v":0},{"$f":"'Calc Revenue & Tariffs'!H337","v":0},{"$f":"'Calc Revenue & Tariffs'!I337","v":0},{"$f":"'Calc Revenue & Tariffs'!J337","v":0},{"$f":"'Calc Revenue & Tariffs'!K337","v":0},{"$f":"'Calc Revenue & Tariffs'!L337","v":0},{"$f":"'Calc Revenue & Tariffs'!M337","v":0},{"$f":"'Calc Revenue & Tariffs'!N337","v":0},{"$f":"'Calc Revenue & Tariffs'!O337","v":0},{"$f":"'Calc Revenue & Tariffs'!P337","v":0},{"$f":"'Calc Revenue & Tariffs'!Q337","v":0},null,326]
[{"$f":"Inputs!$A$381","v":1},{"$f":"Inputs!$B$381","v":0},{"$f":"Inputs!$C$381","v":0},{"$f":"Inputs!$D$381","v":0},{"$f":"Inputs!$E$381","v":0},{"$f":"Inputs!$F$381","v":0},{"$f":"Inputs!$G$381","v":0},{"$f":"'Calc Revenue & Tariffs'!H338","v":0},{"$f":"'Calc Revenue & Tariffs'!I338","v":0},{"$f":"'Calc Revenue & Tariffs'!J338","v":0},{"$f":"'Calc Revenue & Tariffs'!K338","v":0},{"$f":"'Calc Revenue & Tariffs'!L338","v":0},{"$f":"'Calc Revenue & Tariffs'!M338","v":0},{"$f":"'Calc Revenue & Tariffs'!N338","v":0},{"$f":"'Calc Revenue & Tariffs'!O338","v":0},{"$f":"'Calc Revenue & Tariffs'!P338","v":0},{"$f":"'Calc Revenue & Tariffs'!Q338","v":0},null,327]
[{"$f":"Inputs!$A$382","v":1},{"$f":"Inputs!$B$382","v":0},{"$f":"Inputs!$C$382","v":0},{"$f":"Inputs!$D$382","v":0},{"$f":"Inputs!$E$382","v":0},{"$f":"Inputs!$F$382","v":0},{"$f":"Inputs!$G$382","v":0},{"$f":"'Calc Revenue & Tariffs'!H339","v":0},{"$f":"'Calc Revenue & Tariffs'!I339","v":0},{"$f":"'Calc Revenue & Tariffs'!J339","v":0},{"$f":"'Calc Revenue & Tariffs'!K339","v":0},{"$f":"'Calc Revenue & Tariffs'!L339","v":0},{"$f":"'Calc Revenue & Tariffs'!M339","v":0},{"$f":"'Calc Revenue & Tariffs'!N339","v":0},{"$f":"'Calc Revenue & Tariffs'!O339","v":0},{"$f":"'Calc Revenue & Tariffs'!P339","v":0},{"$f":"'Calc Revenue & Tariffs'!Q339","v":0},null,328]
[{"$f":"Inputs!$A$383","v":1},{"$f":"Inputs!$B$383","v":0},{"$f":"Inputs!$C$383","v":0},{"$f":"Inputs!$D$383","v":0},{"$f":"Inputs!$E$383","v":0},{"$f":"Inputs!$F$383","v":0},{"$f":"Inputs!$G$383","v":0},{"$f":"'Calc Revenue & Tariffs'!H340","v":0},{"$f":"'Calc Revenue & Tariffs'!I340","v":0},{"$f":"'Calc Revenue & Tariffs'!J340","v":0},{"$f":"'Calc Revenue & Tariffs'!K340","v":0},{"$f":"'Calc Revenue & Tariffs'!L340","v":0},{"$f":"'Calc Revenue & Tariffs'!M340","v":0},{"$f":"'Calc Revenue & Tariffs'!N340","v":0},{"$f":"'Calc Revenue & Tariffs'!O340","v":0},{"$f":"'Calc Revenue & Tariffs'!P340","v":0},{"$f":"'Calc Revenue & Tariffs'!Q340","v":0},null,329]
[{"$f":"Inputs!$A$384","v":1},{"$f":"Inputs!$B$384","v":0},{"$f":"Inputs!$C$384","v":0},{"$f":"Inputs!$D$384","v":0},{"$f":"Inputs!$E$384","v":0},{"$f":"Inputs!$F$384","v":0},{"$f":"Inputs!$G$384","v":0},{"$f":"'Calc Revenue & Tariffs'!H341","v":0},{"$f":"'Calc Revenue & Tariffs'!I341","v":0},{"$f":"'Calc Revenue & Tariffs'!J341","v":0},{"$f":"'Calc Revenue & Tariffs'!K341","v":0},{"$f":"'Calc Revenue & Tariffs'!L341","v":0},{"$f":"'Calc Revenue & Tariffs'!M341","v":0},{"$f":"'Calc Revenue & Tariffs'!N341","v":0},{"$f":"'Calc Revenue & Tariffs'!O341","v":0},{"$f":"'Calc Revenue & Tariffs'!P341","v":0},{"$f":"'Calc Revenue & Tariffs'!Q341","v":0},null,330]
[{"$f":"Inputs!$A$385","v":1},{"$f":"Inputs!$B$385","v":0},{"$f":"Inputs!$C$385","v":0},{"$f":"Inputs!$D$385","v":0},{"$f":"Inputs!$E$385","v":0},{"$f":"Inputs!$F$385","v":0},{"$f":"Inputs!$G$385","v":0},{"$f":"'Calc Revenue & Tariffs'!H342","v":0},{"$f":"'Calc Revenue & Tariffs'!I342","v":0},{"$f":"'Calc Revenue & Tariffs'!J342","v":0},{"$f":"'Calc Revenue & Tariffs'!K342","v":0},{"$f":"'Calc Revenue & Tariffs'!L342","v":0},{"$f":"'Calc Revenue & Tariffs'!M342","v":0},{"$f":"'Calc Revenue & Tariffs'!N342","v":0},{"$f":"'Calc Revenue & Tariffs'!O342","v":0},{"$f":"'Calc Revenue & Tariffs'!P342","v":0},{"$f":"'Calc Revenue & Tariffs'!Q342","v":0},null,331]
[{"$f":"Inputs!$A$386","v":1},{"$f":"Inputs!$B$386","v":0},{"$f":"Inputs!$C$386","v":0},{"$f":"Inputs!$D$386","v":0},{"$f":"Inputs!$E$386","v":0},{"$f":"Inputs!$F$386","v":0},{"$f":"Inputs!$G$386","v":0},{"$f":"'Calc Revenue & Tariffs'!H343","v":0},{"$f":"'Calc Revenue & Tariffs'!I343","v":0},{"$f":"'Calc Revenue & Tariffs'!J343","v":0},{"$f":"'Calc Revenue & Tariffs'!K343","v":0},{"$f":"'Calc Revenue & Tariffs'!L343","v":0},{"$f":"'Calc Revenue & Tariffs'!M343","v":0},{"$f":"'Calc Revenue & Tariffs'!N343","v":0},{"$f":"'Calc Revenue & Tariffs'!O343","v":0},{"$f":"'Calc Revenue & Tariffs'!P343","v":0},{"$f":"'Calc Revenue & Tariffs'!Q343","v":0},null,332]
[{"$f":"Inputs!$A$387","v":1},{"$f":"Inputs!$B$387","v":0},{"$f":"Inputs!$C$387","v":0},{"$f":"Inputs!$D$387","v":0},{"$f":"Inputs!$E$387","v":0},{"$f":"Inputs!$F$387","v":0},{"$f":"Inputs!$G$387","v":0},{"$f":"'Calc Revenue & Tariffs'!H344","v":0},{"$f":"'Calc Revenue & Tariffs'!I344","v":0},{"$f":"'Calc Revenue & Tariffs'!J344","v":0},{"$f":"'Calc Revenue & Tariffs'!K344","v":0},{"$f":"'Calc Revenue & Tariffs'!L344","v":0},{"$f":"'Calc Revenue & Tariffs'!M344","v":0},{"$f":"'Calc Revenue & Tariffs'!N344","v":0},{"$f":"'Calc Revenue & Tariffs'!O344","v":0},{"$f":"'Calc Revenue & Tariffs'!P344","v":0},{"$f":"'Calc Revenue & Tariffs'!Q344","v":0},null,333]
[{"$f":"Inputs!$A$388","v":1},{"$f":"Inputs!$B$388","v":0},{"$f":"Inputs!$C$388","v":0},{"$f":"Inputs!$D$388","v":0},{"$f":"Inputs!$E$388","v":0},{"$f":"Inputs!$F$388","v":0},{"$f":"Inputs!$G$388","v":0},{"$f":"'Calc Revenue & Tariffs'!H345","v":0},{"$f":"'Calc Revenue & Tariffs'!I345","v":0},{"$f":"'Calc Revenue & Tariffs'!J345","v":0},{"$f":"'Calc Revenue & Tariffs'!K345","v":0},{"$f":"'Calc Revenue & Tariffs'!L345","v":0},{"$f":"'Calc Revenue & Tariffs'!M345","v":0},{"$f":"'Calc Revenue & Tariffs'!N345","v":0},{"$f":"'Calc Revenue & Tariffs'!O345","v":0},{"$f":"'Calc Revenue & Tariffs'!P345","v":0},{"$f":"'Calc Revenue & Tariffs'!Q345","v":0},null,334]
[{"$f":"Inputs!$A$389","v":1},{"$f":"Inputs!$B$389","v":0},{"$f":"Inputs!$C$389","v":0},{"$f":"Inputs!$D$389","v":0},{"$f":"Inputs!$E$389","v":0},{"$f":"Inputs!$F$389","v":0},{"$f":"Inputs!$G$389","v":0},{"$f":"'Calc Revenue & Tariffs'!H346","v":0},{"$f":"'Calc Revenue & Tariffs'!I346","v":0},{"$f":"'Calc Revenue & Tariffs'!J346","v":0},{"$f":"'Calc Revenue & Tariffs'!K346","v":0},{"$f":"'Calc Revenue & Tariffs'!L346","v":0},{"$f":"'Calc Revenue & Tariffs'!M346","v":0},{"$f":"'Calc Revenue & Tariffs'!N346","v":0},{"$f":"'Calc Revenue & Tariffs'!O346","v":0},{"$f":"'Calc Revenue & Tariffs'!P346","v":0},{"$f":"'Calc Revenue & Tariffs'!Q346","v":0},null,335]
[{"$f":"Inputs!$A$390","v":1},{"$f":"Inputs!$B$390","v":0},{"$f":"Inputs!$C$390","v":0},{"$f":"Inputs!$D$390","v":0},{"$f":"Inputs!$E$390","v":0},{"$f":"Inputs!$F$390","v":0},{"$f":"Inputs!$G$390","v":0},{"$f":"'Calc Revenue & Tariffs'!H347","v":0},{"$f":"'Calc Revenue & Tariffs'!I347","v":0},{"$f":"'Calc Revenue & Tariffs'!J347","v":0},{"$f":"'Calc Revenue & Tariffs'!K347","v":0},{"$f":"'Calc Revenue & Tariffs'!L347","v":0},{"$f":"'Calc Revenue & Tariffs'!M347","v":0},{"$f":"'Calc Revenue & Tariffs'!N347","v":0},{"$f":"'Calc Revenue & Tariffs'!O347","v":0},{"$f":"'Calc Revenue & Tariffs'!P347","v":0},{"$f":"'Calc Revenue & Tariffs'!Q347","v":0},null,336]
[{"$f":"Inputs!$A$391","v":1},{"$f":"Inputs!$B$391","v":0},{"$f":"Inputs!$C$391","v":0},{"$f":"Inputs!$D$391","v":0},{"$f":"Inputs!$E$391","v":0},{"$f":"Inputs!$F$391","v":0},{"$f":"Inputs!$G$391","v":0},{"$f":"'Calc Revenue & Tariffs'!H348","v":0},{"$f":"'Calc Revenue & Tariffs'!I348","v":0},{"$f":"'Calc Revenue & Tariffs'!J348","v":0},{"$f":"'Calc Revenue & Tariffs'!K348","v":0},{"$f":"'Calc Revenue & Tariffs'!L348","v":0},{"$f":"'Calc Revenue & Tariffs'!M348","v":0},{"$f":"'Calc Revenue & Tariffs'!N348","v":0},{"$f":"'Calc Revenue & Tariffs'!O348","v":0},{"$f":"'Calc Revenue & Tariffs'!P348","v":0},{"$f":"'Calc Revenue & Tariffs'!Q348","v":0},null,337]
[{"$f":"Inputs!$A$392","v":1},{"$f":"Inputs!$B$392","v":0},{"$f":"Inputs!$C$392","v":0},{"$f":"Inputs!$D$392","v":0},{"$f":"Inputs!$E$392","v":0},{"$f":"Inputs!$F$392","v":0},{"$f":"Inputs!$G$392","v":0},{"$f":"'Calc Revenue & Tariffs'!H349","v":0},{"$f":"'Calc Revenue & Tariffs'!I349","v":0},{"$f":"'Calc Revenue & Tariffs'!J349","v":0},{"$f":"'Calc Revenue & Tariffs'!K349","v":0},{"$f":"'Calc Revenue & Tariffs'!L349","v":0},{"$f":"'Calc Revenue & Tariffs'!M349","v":0},{"$f":"'Calc Revenue & Tariffs'!N349","v":0},{"$f":"'Calc Revenue & Tariffs'!O349","v":0},{"$f":"'Calc Revenue & Tariffs'!P349","v":0},{"$f":"'Calc Revenue & Tariffs'!Q349","v":0},null,338]
[{"$f":"Inputs!$A$393","v":1},{"$f":"Inputs!$B$393","v":0},{"$f":"Inputs!$C$393","v":0},{"$f":"Inputs!$D$393","v":0},{"$f":"Inputs!$E$393","v":0},{"$f":"Inputs!$F$393","v":0},{"$f":"Inputs!$G$393","v":0},{"$f":"'Calc Revenue & Tariffs'!H350","v":0},{"$f":"'Calc Revenue & Tariffs'!I350","v":0},{"$f":"'Calc Revenue & Tariffs'!J350","v":0},{"$f":"'Calc Revenue & Tariffs'!K350","v":0},{"$f":"'Calc Revenue & Tariffs'!L350","v":0},{"$f":"'Calc Revenue & Tariffs'!M350","v":0},{"$f":"'Calc Revenue & Tariffs'!N350","v":0},{"$f":"'Calc Revenue & Tariffs'!O350","v":0},{"$f":"'Calc Revenue & Tariffs'!P350","v":0},{"$f":"'Calc Revenue & Tariffs'!Q350","v":0},null,339]
[{"$f":"Inputs!$A$394","v":1},{"$f":"Inputs!$B$394","v":0},{"$f":"Inputs!$C$394","v":0},{"$f":"Inputs!$D$394","v":0},{"$f":"Inputs!$E$394","v":0},{"$f":"Inputs!$F$394","v":0},{"$f":"Inputs!$G$394","v":0},{"$f":"'Calc Revenue & Tariffs'!H351","v":0},{"$f":"'Calc Revenue & Tariffs'!I351","v":0},{"$f":"'Calc Revenue & Tariffs'!J351","v":0},{"$f":"'Calc Revenue & Tariffs'!K351","v":0},{"$f":"'Calc Revenue & Tariffs'!L351","v":0},{"$f":"'Calc Revenue & Tariffs'!M351","v":0},{"$f":"'Calc Revenue & Tariffs'!N351","v":0},{"$f":"'Calc Revenue & Tariffs'!O351","v":0},{"$f":"'Calc Revenue & Tariffs'!P351","v":0},{"$f":"'Calc Revenue & Tariffs'!Q351","v":0},null,340]
[{"$f":"Inputs!$A$395","v":1},{"$f":"Inputs!$B$395","v":0},{"$f":"Inputs!$C$395","v":0},{"$f":"Inputs!$D$395","v":0},{"$f":"Inputs!$E$395","v":0},{"$f":"Inputs!$F$395","v":0},{"$f":"Inputs!$G$395","v":0},{"$f":"'Calc Revenue & Tariffs'!H352","v":0},{"$f":"'Calc Revenue & Tariffs'!I352","v":0},{"$f":"'Calc Revenue & Tariffs'!J352","v":0},{"$f":"'Calc Revenue & Tariffs'!K352","v":0},{"$f":"'Calc Revenue & Tariffs'!L352","v":0},{"$f":"'Calc Revenue & Tariffs'!M352","v":0},{"$f":"'Calc Revenue & Tariffs'!N352","v":0},{"$f":"'Calc Revenue & Tariffs'!O352","v":0},{"$f":"'Calc Revenue & Tariffs'!P352","v":0},{"$f":"'Calc Revenue & Tariffs'!Q352","v":0},null,341]
[{"$f":"Inputs!$A$396","v":1},{"$f":"Inputs!$B$396","v":0},{"$f":"Inputs!$C$396","v":0},{"$f":"Inputs!$D$396","v":0},{"$f":"Inputs!$E$396","v":0},{"$f":"Inputs!$F$396","v":0},{"$f":"Inputs!$G$396","v":0},{"$f":"'Calc Revenue & Tariffs'!H353","v":0},{"$f":"'Calc Revenue & Tariffs'!I353","v":0},{"$f":"'Calc Revenue & Tariffs'!J353","v":0},{"$f":"'Calc Revenue & Tariffs'!K353","v":0},{"$f":"'Calc Revenue & Tariffs'!L353","v":0},{"$f":"'Calc Revenue & Tariffs'!M353","v":0},{"$f":"'Calc Revenue & Tariffs'!N353","v":0},{"$f":"'Calc Revenue & Tariffs'!O353","v":0},{"$f":"'Calc Revenue & Tariffs'!P353","v":0},{"$f":"'Calc Revenue & Tariffs'!Q353","v":0},null,342]
[{"$f":"Inputs!$A$397","v":1},{"$f":"Inputs!$B$397","v":0},{"$f":"Inputs!$C$397","v":0},{"$f":"Inputs!$D$397","v":0},{"$f":"Inputs!$E$397","v":0},{"$f":"Inputs!$F$397","v":0},{"$f":"Inputs!$G$397","v":0},{"$f":"'Calc Revenue & Tariffs'!H354","v":0},{"$f":"'Calc Revenue & Tariffs'!I354","v":0},{"$f":"'Calc Revenue & Tariffs'!J354","v":0},{"$f":"'Calc Revenue & Tariffs'!K354","v":0},{"$f":"'Calc Revenue & Tariffs'!L354","v":0},{"$f":"'Calc Revenue & Tariffs'!M354","v":0},{"$f":"'Calc Revenue & Tariffs'!N354","v":0},{"$f":"'Calc Revenue & Tariffs'!O354","v":0},{"$f":"'Calc Revenue & Tariffs'!P354","v":0},{"$f":"'Calc Revenue & Tariffs'!Q354","v":0},null,343]
[{"$f":"Inputs!$A$398","v":1},{"$f":"Inputs!$B$398","v":0},{"$f":"Inputs!$C$398","v":0},{"$f":"Inputs!$D$398","v":0},{"$f":"Inputs!$E$398","v":0},{"$f":"Inputs!$F$398","v":0},{"$f":"Inputs!$G$398","v":0},{"$f":"'Calc Revenue & Tariffs'!H355","v":0},{"$f":"'Calc Revenue & Tariffs'!I355","v":0},{"$f":"'Calc Revenue & Tariffs'!J355","v":0},{"$f":"'Calc Revenue & Tariffs'!K355","v":0},{"$f":"'Calc Revenue & Tariffs'!L355","v":0},{"$f":"'Calc Revenue & Tariffs'!M355","v":0},{"$f":"'Calc Revenue & Tariffs'!N355","v":0},{"$f":"'Calc Revenue & Tariffs'!O355","v":0},{"$f":"'Calc Revenue & Tariffs'!P355","v":0},{"$f":"'Calc Revenue & Tariffs'!Q355","v":0},null,344]
[{"$f":"Inputs!$A$399","v":1},{"$f":"Inputs!$B$399","v":0},{"$f":"Inputs!$C$399","v":0},{"$f":"Inputs!$D$399","v":0},{"$f":"Inputs!$E$399","v":0},{"$f":"Inputs!$F$399","v":0},{"$f":"Inputs!$G$399","v":0},{"$f":"'Calc Revenue & Tariffs'!H356","v":0},{"$f":"'Calc Revenue & Tariffs'!I356","v":0},{"$f":"'Calc Revenue & Tariffs'!J356","v":0},{"$f":"'Calc Revenue & Tariffs'!K356","v":0},{"$f":"'Calc Revenue & Tariffs'!L356","v":0},{"$f":"'Calc Revenue & Tariffs'!M356","v":0},{"$f":"'Calc Revenue & Tariffs'!N356","v":0},{"$f":"'Calc Revenue & Tariffs'!O356","v":0},{"$f":"'Calc Revenue & Tariffs'!P356","v":0},{"$f":"'Calc Revenue & Tariffs'!Q356","v":0},null,345]
[{"$f":"Inputs!$A$400","v":1},{"$f":"Inputs!$B$400","v":0},{"$f":"Inputs!$C$400","v":0},{"$f":"Inputs!$D$400","v":0},{"$f":"Inputs!$E$400","v":0},{"$f":"Inputs!$F$400","v":0},{"$f":"Inputs!$G$400","v":0},{"$f":"'Calc Revenue & Tariffs'!H357","v":0},{"$f":"'Calc Revenue & Tariffs'!I357","v":0},{"$f":"'Calc Revenue & Tariffs'!J357","v":0},{"$f":"'Calc Revenue & Tariffs'!K357","v":0},{"$f":"'Calc Revenue & Tariffs'!L357","v":0},{"$f":"'Calc Revenue & Tariffs'!M357","v":0},{"$f":"'Calc Revenue & Tariffs'!N357","v":0},{"$f":"'Calc Revenue & Tariffs'!O357","v":0},{"$f":"'Calc Revenue & Tariffs'!P357","v":0},{"$f":"'Calc Revenue & Tariffs'!Q357","v":0},null,346]
[{"$f":"Inputs!$A$401","v":1},{"$f":"Inputs!$B$401","v":0},{"$f":"Inputs!$C$401","v":0},{"$f":"Inputs!$D$401","v":0},{"$f":"Inputs!$E$401","v":0},{"$f":"Inputs!$F$401","v":0},{"$f":"Inputs!$G$401","v":0},{"$f":"'Calc Revenue & Tariffs'!H358","v":0},{"$f":"'Calc Revenue & Tariffs'!I358","v":0},{"$f":"'Calc Revenue & Tariffs'!J358","v":0},{"$f":"'Calc Revenue & Tariffs'!K358","v":0},{"$f":"'Calc Revenue & Tariffs'!L358","v":0},{"$f":"'Calc Revenue & Tariffs'!M358","v":0},{"$f":"'Calc Revenue & Tariffs'!N358","v":0},{"$f":"'Calc Revenue & Tariffs'!O358","v":0},{"$f":"'Calc Revenue & Tariffs'!P358","v":0},{"$f":"'Calc Revenue & Tariffs'!Q358","v":0},null,347]
[{"$f":"Inputs!$A$402","v":1},{"$f":"Inputs!$B$402","v":0},{"$f":"Inputs!$C$402","v":0},{"$f":"Inputs!$D$402","v":0},{"$f":"Inputs!$E$402","v":0},{"$f":"Inputs!$F$402","v":0},{"$f":"Inputs!$G$402","v":0},{"$f":"'Calc Revenue & Tariffs'!H359","v":0},{"$f":"'Calc Revenue & Tariffs'!I359","v":0},{"$f":"'Calc Revenue & Tariffs'!J359","v":0},{"$f":"'Calc Revenue & Tariffs'!K359","v":0},{"$f":"'Calc Revenue & Tariffs'!L359","v":0},{"$f":"'Calc Revenue & Tariffs'!M359","v":0},{"$f":"'Calc Revenue & Tariffs'!N359","v":0},{"$f":"'Calc Revenue & Tariffs'!O359","v":0},{"$f":"'Calc Revenue & Tariffs'!P359","v":0},{"$f":"'Calc Revenue & Tariffs'!Q359","v":0},null,348]
[{"$f":"Inputs!$A$403","v":1},{"$f":"Inputs!$B$403","v":0},{"$f":"Inputs!$C$403","v":0},{"$f":"Inputs!$D$403","v":0},{"$f":"Inputs!$E$403","v":0},{"$f":"Inputs!$F$403","v":0},{"$f":"Inputs!$G$403","v":0},{"$f":"'Calc Revenue & Tariffs'!H360","v":0},{"$f":"'Calc Revenue & Tariffs'!I360","v":0},{"$f":"'Calc Revenue & Tariffs'!J360","v":0},{"$f":"'Calc Revenue & Tariffs'!K360","v":0},{"$f":"'Calc Revenue & Tariffs'!L360","v":0},{"$f":"'Calc Revenue & Tariffs'!M360","v":0},{"$f":"'Calc Revenue & Tariffs'!N360","v":0},{"$f":"'Calc Revenue & Tariffs'!O360","v":0},{"$f":"'Calc Revenue & Tariffs'!P360","v":0},{"$f":"'Calc Revenue & Tariffs'!Q360","v":0},null,349]
[{"$f":"Inputs!$A$404","v":1},{"$f":"Inputs!$B$404","v":0},{"$f":"Inputs!$C$404","v":0},{"$f":"Inputs!$D$404","v":0},{"$f":"Inputs!$E$404","v":0},{"$f":"Inputs!$F$404","v":0},{"$f":"Inputs!$G$404","v":0},{"$f":"'Calc Revenue & Tariffs'!H361","v":0},{"$f":"'Calc Revenue & Tariffs'!I361","v":0},{"$f":"'Calc Revenue & Tariffs'!J361","v":0},{"$f":"'Calc Revenue & Tariffs'!K361","v":0},{"$f":"'Calc Revenue & Tariffs'!L361","v":0},{"$f":"'Calc Revenue & Tariffs'!M361","v":0},{"$f":"'Calc Revenue & Tariffs'!N361","v":0},{"$f":"'Calc Revenue & Tariffs'!O361","v":0},{"$f":"'Calc Revenue & Tariffs'!P361","v":0},{"$f":"'Calc Revenue & Tariffs'!Q361","v":0},null,350]